[AWANTEC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.37%
YoY- 62.4%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 113,018 109,241 110,106 118,502 116,291 101,770 111,750 0.75%
PBT 38,843 37,547 36,636 38,033 38,244 31,217 34,412 8.41%
Tax 769 699 629 -591 -941 -871 -801 -
NP 39,612 38,246 37,265 37,442 37,303 30,346 33,611 11.58%
-
NP to SH 39,612 38,246 37,265 37,442 37,303 30,346 33,611 11.58%
-
Tax Rate -1.98% -1.86% -1.72% 1.55% 2.46% 2.79% 2.33% -
Total Cost 73,406 70,995 72,841 81,060 78,988 71,424 78,139 -4.08%
-
Net Worth 85,885 81,225 79,703 75,988 70,222 73,406 66,628 18.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 18,771 12,209 11,101 13,301 21,825 21,781 17,386 5.24%
Div Payout % 47.39% 31.92% 29.79% 35.53% 58.51% 71.78% 51.73% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,885 81,225 79,703 75,988 70,222 73,406 66,628 18.46%
NOSH 220,219 220,122 219,872 220,064 220,203 219,780 219,895 0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.05% 35.01% 33.84% 31.60% 32.08% 29.82% 30.08% -
ROE 46.12% 47.09% 46.75% 49.27% 53.12% 41.34% 50.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.32 49.63 50.08 53.85 52.81 46.31 50.82 0.65%
EPS 17.99 17.37 16.95 17.01 16.94 13.81 15.28 11.51%
DPS 8.53 5.55 5.05 6.05 9.91 9.91 7.91 5.16%
NAPS 0.39 0.369 0.3625 0.3453 0.3189 0.334 0.303 18.34%
Adjusted Per Share Value based on latest NOSH - 220,064
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.31 13.83 13.94 15.00 14.72 12.88 14.15 0.75%
EPS 5.01 4.84 4.72 4.74 4.72 3.84 4.26 11.42%
DPS 2.38 1.55 1.41 1.68 2.76 2.76 2.20 5.38%
NAPS 0.1087 0.1028 0.1009 0.0962 0.0889 0.0929 0.0844 18.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.86 1.23 1.11 1.13 1.26 0.825 0.725 -
P/RPS 3.62 2.48 2.22 2.10 2.39 1.78 1.43 85.84%
P/EPS 10.34 7.08 6.55 6.64 7.44 5.98 4.74 68.28%
EY 9.67 14.13 15.27 15.06 13.44 16.74 21.08 -40.54%
DY 4.59 4.51 4.55 5.35 7.87 12.01 10.91 -43.88%
P/NAPS 4.77 3.33 3.06 3.27 3.95 2.47 2.39 58.58%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 -
Price 1.79 1.81 1.03 1.22 1.28 0.97 0.885 -
P/RPS 3.49 3.65 2.06 2.27 2.42 2.09 1.74 59.11%
P/EPS 9.95 10.42 6.08 7.17 7.56 7.03 5.79 43.51%
EY 10.05 9.60 16.45 13.95 13.23 14.23 17.27 -30.32%
DY 4.77 3.07 4.90 4.96 7.74 10.22 8.93 -34.19%
P/NAPS 4.59 4.91 2.84 3.53 4.01 2.90 2.92 35.22%

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