[AWANTEC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.57%
YoY- 6.19%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 113,779 119,383 113,203 113,018 109,241 110,106 118,502 -2.67%
PBT 39,592 42,193 41,380 38,843 37,547 36,636 38,033 2.71%
Tax -109 -109 352 769 699 629 -591 -67.63%
NP 39,483 42,084 41,732 39,612 38,246 37,265 37,442 3.60%
-
NP to SH 39,491 42,092 41,732 39,612 38,246 37,265 37,442 3.61%
-
Tax Rate 0.28% 0.26% -0.85% -1.98% -1.86% -1.72% 1.55% -
Total Cost 74,296 77,299 71,471 73,406 70,995 72,841 81,060 -5.64%
-
Net Worth 96,755 96,994 91,394 85,885 81,225 79,703 75,988 17.49%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 23,650 26,404 26,398 18,771 12,209 11,101 13,301 46.81%
Div Payout % 59.89% 62.73% 63.26% 47.39% 31.92% 29.79% 35.53% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,755 96,994 91,394 85,885 81,225 79,703 75,988 17.49%
NOSH 219,999 220,040 219,803 220,219 220,122 219,872 220,064 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 34.70% 35.25% 36.86% 35.05% 35.01% 33.84% 31.60% -
ROE 40.82% 43.40% 45.66% 46.12% 47.09% 46.75% 49.27% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 51.72 54.25 51.50 51.32 49.63 50.08 53.85 -2.65%
EPS 17.95 19.13 18.99 17.99 17.37 16.95 17.01 3.65%
DPS 10.75 12.00 12.00 8.53 5.55 5.05 6.05 46.75%
NAPS 0.4398 0.4408 0.4158 0.39 0.369 0.3625 0.3453 17.51%
Adjusted Per Share Value based on latest NOSH - 220,219
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.40 15.11 14.33 14.31 13.83 13.94 15.00 -2.68%
EPS 5.00 5.33 5.28 5.01 4.84 4.72 4.74 3.62%
DPS 2.99 3.34 3.34 2.38 1.55 1.41 1.68 46.91%
NAPS 0.1225 0.1228 0.1157 0.1087 0.1028 0.1009 0.0962 17.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.75 2.88 2.04 1.86 1.23 1.11 1.13 -
P/RPS 7.25 5.31 3.96 3.62 2.48 2.22 2.10 128.59%
P/EPS 20.89 15.06 10.74 10.34 7.08 6.55 6.64 114.85%
EY 4.79 6.64 9.31 9.67 14.13 15.27 15.06 -53.43%
DY 2.87 4.17 5.88 4.59 4.51 4.55 5.35 -34.00%
P/NAPS 8.53 6.53 4.91 4.77 3.33 3.06 3.27 89.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 -
Price 1.84 3.29 2.50 1.79 1.81 1.03 1.22 -
P/RPS 3.56 6.06 4.85 3.49 3.65 2.06 2.27 35.02%
P/EPS 10.25 17.20 13.17 9.95 10.42 6.08 7.17 26.93%
EY 9.76 5.81 7.59 10.05 9.60 16.45 13.95 -21.20%
DY 5.84 3.65 4.80 4.77 3.07 4.90 4.96 11.51%
P/NAPS 4.18 7.46 6.01 4.59 4.91 2.84 3.53 11.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment