[AWANTEC] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -7.54%
YoY- -7.83%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 98,291 78,854 96,902 115,582 113,779 119,383 113,203 -8.99%
PBT 17,984 20,378 29,323 36,613 39,592 42,193 41,380 -42.65%
Tax -76 -76 -118 -109 -109 -109 352 -
NP 17,908 20,302 29,205 36,504 39,483 42,084 41,732 -43.13%
-
NP to SH 17,908 20,302 29,213 36,512 39,491 42,092 41,732 -43.13%
-
Tax Rate 0.42% 0.37% 0.40% 0.30% 0.28% 0.26% -0.85% -
Total Cost 80,383 58,552 67,697 79,078 74,296 77,299 71,471 8.15%
-
Net Worth 170,561 169,012 172,062 98,309 96,755 96,994 91,394 51.63%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,226 16,346 20,528 23,381 23,650 26,404 26,398 -24.78%
Div Payout % 96.20% 80.52% 70.27% 64.04% 59.89% 62.73% 63.26% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 170,561 169,012 172,062 98,309 96,755 96,994 91,394 51.63%
NOSH 484,000 484,000 484,000 440,062 219,999 220,040 219,803 69.33%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.22% 25.75% 30.14% 31.58% 34.70% 35.25% 36.86% -
ROE 10.50% 12.01% 16.98% 37.14% 40.82% 43.40% 45.66% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.31 16.29 20.02 26.26 51.72 54.25 51.50 -46.25%
EPS 3.70 4.19 6.04 8.30 17.95 19.13 18.99 -66.42%
DPS 3.56 3.38 4.24 5.31 10.75 12.00 12.00 -55.55%
NAPS 0.3524 0.3492 0.3555 0.2234 0.4398 0.4408 0.4158 -10.45%
Adjusted Per Share Value based on latest NOSH - 440,062
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.44 9.98 12.27 14.63 14.40 15.11 14.33 -9.00%
EPS 2.27 2.57 3.70 4.62 5.00 5.33 5.28 -43.06%
DPS 2.18 2.07 2.60 2.96 2.99 3.34 3.34 -24.77%
NAPS 0.2159 0.2139 0.2178 0.1244 0.1225 0.1228 0.1157 51.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.60 1.44 1.86 1.90 3.75 2.88 2.04 -
P/RPS 12.80 8.84 9.29 7.23 7.25 5.31 3.96 118.76%
P/EPS 70.27 34.33 30.82 22.90 20.89 15.06 10.74 250.21%
EY 1.42 2.91 3.25 4.37 4.79 6.64 9.31 -71.48%
DY 1.37 2.35 2.28 2.80 2.87 4.17 5.88 -62.16%
P/NAPS 7.38 4.12 5.23 8.50 8.53 6.53 4.91 31.24%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 20/11/13 -
Price 2.50 2.10 1.58 1.98 1.84 3.29 2.50 -
P/RPS 12.31 12.89 7.89 7.54 3.56 6.06 4.85 86.17%
P/EPS 67.57 50.06 26.18 23.86 10.25 17.20 13.17 197.76%
EY 1.48 2.00 3.82 4.19 9.76 5.81 7.59 -66.40%
DY 1.42 1.61 2.68 2.68 5.84 3.65 4.80 -55.63%
P/NAPS 7.09 6.01 4.44 8.86 4.18 7.46 6.01 11.65%

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