[AWANTEC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.99%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 104,244 98,291 78,854 96,902 115,582 113,779 119,383 -8.66%
PBT 16,035 17,984 20,378 29,323 36,613 39,592 42,193 -47.62%
Tax -76 -76 -76 -118 -109 -109 -109 -21.42%
NP 15,959 17,908 20,302 29,205 36,504 39,483 42,084 -47.70%
-
NP to SH 15,959 17,908 20,302 29,213 36,512 39,491 42,092 -47.70%
-
Tax Rate 0.47% 0.42% 0.37% 0.40% 0.30% 0.28% 0.26% -
Total Cost 88,285 80,383 58,552 67,697 79,078 74,296 77,299 9.29%
-
Net Worth 172,013 170,561 169,012 172,062 98,309 96,755 96,994 46.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,730 17,226 16,346 20,528 23,381 23,650 26,404 -29.26%
Div Payout % 98.57% 96.20% 80.52% 70.27% 64.04% 59.89% 62.73% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 172,013 170,561 169,012 172,062 98,309 96,755 96,994 46.66%
NOSH 484,000 484,000 484,000 484,000 440,062 219,999 220,040 69.37%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.31% 18.22% 25.75% 30.14% 31.58% 34.70% 35.25% -
ROE 9.28% 10.50% 12.01% 16.98% 37.14% 40.82% 43.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.54 20.31 16.29 20.02 26.26 51.72 54.25 -46.07%
EPS 3.30 3.70 4.19 6.04 8.30 17.95 19.13 -69.11%
DPS 3.25 3.56 3.38 4.24 5.31 10.75 12.00 -58.23%
NAPS 0.3554 0.3524 0.3492 0.3555 0.2234 0.4398 0.4408 -13.40%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.20 12.44 9.98 12.27 14.63 14.40 15.11 -8.63%
EPS 2.02 2.27 2.57 3.70 4.62 5.00 5.33 -47.72%
DPS 1.99 2.18 2.07 2.60 2.96 2.99 3.34 -29.26%
NAPS 0.2177 0.2159 0.2139 0.2178 0.1244 0.1225 0.1228 46.63%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 2.60 1.44 1.86 1.90 3.75 2.88 -
P/RPS 12.07 12.80 8.84 9.29 7.23 7.25 5.31 73.13%
P/EPS 78.85 70.27 34.33 30.82 22.90 20.89 15.06 202.43%
EY 1.27 1.42 2.91 3.25 4.37 4.79 6.64 -66.90%
DY 1.25 1.37 2.35 2.28 2.80 2.87 4.17 -55.30%
P/NAPS 7.32 7.38 4.12 5.23 8.50 8.53 6.53 7.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 -
Price 2.16 2.50 2.10 1.58 1.98 1.84 3.29 -
P/RPS 10.03 12.31 12.89 7.89 7.54 3.56 6.06 40.05%
P/EPS 65.51 67.57 50.06 26.18 23.86 10.25 17.20 144.48%
EY 1.53 1.48 2.00 3.82 4.19 9.76 5.81 -59.01%
DY 1.50 1.42 1.61 2.68 2.68 5.84 3.65 -44.81%
P/NAPS 6.08 7.09 6.01 4.44 8.86 4.18 7.46 -12.78%

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