[AWANTEC] QoQ TTM Result on 30-Sep-2015 [#3]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	129,977	116,153	115,491	103,527	104,244	98,291	78,854	39.58%
YoY %	11.90%	0.57%	11.56%	-0.69%	6.06%	24.65%	-	-
Horiz. %	164.83%	147.30%	146.46%	131.29%	132.20%	124.65%	100.00%	-
PBT	22,408	22,472	22,429	16,786	16,035	17,984	20,378	6.54%
YoY %	-0.28%	0.19%	33.62%	4.68%	-10.84%	-11.75%	-	-
Horiz. %	109.96%	110.28%	110.06%	82.37%	78.69%	88.25%	100.00%	-
Tax	-7,743	-6,423	-5,408	-1,002	-76	-76	-76	2087.53%
YoY %	-20.55%	-18.77%	-439.72%	-1,218.42%	0.00%	0.00%	-	-
Horiz. %	10,188.16%	8,451.32%	7,115.79%	1,318.42%	100.00%	100.00%	100.00%	-
NP	14,665	16,049	17,021	15,784	15,959	17,908	20,302	-19.50%
YoY %	-8.62%	-5.71%	7.84%	-1.10%	-10.88%	-11.79%	-	-
Horiz. %	72.23%	79.05%	83.84%	77.75%	78.61%	88.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,748	16,132	17,104	15,948	15,959	17,908	20,302	-19.20%
YoY %	-8.58%	-5.68%	7.25%	-0.07%	-10.88%	-11.79%	-	-
Horiz. %	72.64%	79.46%	84.25%	78.55%	78.61%	88.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.55%	28.58%	24.11%	5.97%	0.47%	0.42%	0.37%	-
YoY %	20.89%	18.54%	303.85%	1,170.21%	11.90%	13.51%	-	-
Horiz. %	9,337.84%	7,724.32%	6,516.22%	1,613.51%	127.03%	113.51%	100.00%	-
Total Cost	115,312	100,104	98,470	87,743	88,285	80,383	58,552	57.18%
YoY %	15.19%	1.66%	12.23%	-0.61%	9.83%	37.28%	-	-
Horiz. %	196.94%	170.97%	168.18%	149.85%	150.78%	137.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,738	167,754	169,545	171,336	172,013	170,561	169,012	-0.89%
YoY %	-0.61%	-1.06%	-1.05%	-0.39%	0.85%	0.92%	-	-
Horiz. %	98.65%	99.26%	100.32%	101.38%	101.78%	100.92%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	16,940	18,150	18,150	15,730	15,730	17,226	16,346	2.41%
YoY %	-6.67%	0.00%	15.38%	0.00%	-8.68%	5.38%	-	-
Horiz. %	103.63%	111.04%	111.04%	96.23%	96.23%	105.38%	100.00%	-
Div Payout %	114.86%	112.51%	106.12%	98.63%	98.57%	96.20%	80.52%	-
YoY %	2.09%	6.02%	7.59%	0.06%	2.46%	19.47%	-	-
Horiz. %	142.65%	139.73%	131.79%	122.49%	122.42%	119.47%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	166,738	167,754	169,545	171,336	172,013	170,561	169,012	-0.89%
YoY %	-0.61%	-1.06%	-1.05%	-0.39%	0.85%	0.92%	-	-
Horiz. %	98.65%	99.26%	100.32%	101.38%	101.78%	100.92%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	11.28%	13.82%	14.74%	15.25%	15.31%	18.22%	25.75%	-
YoY %	-18.38%	-6.24%	-3.34%	-0.39%	-15.97%	-29.24%	-	-
Horiz. %	43.81%	53.67%	57.24%	59.22%	59.46%	70.76%	100.00%	-
ROE	8.85%	9.62%	10.09%	9.31%	9.28%	10.50%	12.01%	-
YoY %	-8.00%	-4.66%	8.38%	0.32%	-11.62%	-12.57%	-	-
Horiz. %	73.69%	80.10%	84.01%	77.52%	77.27%	87.43%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	26.85	24.00	23.86	21.39	21.54	20.31	16.29	39.57%
YoY %	11.88%	0.59%	11.55%	-0.70%	6.06%	24.68%	-	-
Horiz. %	164.83%	147.33%	146.47%	131.31%	132.23%	124.68%	100.00%	-
EPS	3.05	3.33	3.53	3.30	3.30	3.70	4.19	-19.09%
YoY %	-8.41%	-5.67%	6.97%	0.00%	-10.81%	-11.69%	-	-
Horiz. %	72.79%	79.47%	84.25%	78.76%	78.76%	88.31%	100.00%	-
DPS	3.50	3.75	3.75	3.25	3.25	3.56	3.38	2.35%
YoY %	-6.67%	0.00%	15.38%	0.00%	-8.71%	5.33%	-	-
Horiz. %	103.55%	110.95%	110.95%	96.15%	96.15%	105.33%	100.00%	-
NAPS	0.3445	0.3466	0.3503	0.354	0.3554	0.3524	0.3492	-0.90%
YoY %	-0.61%	-1.06%	-1.05%	-0.39%	0.85%	0.92%	-	-
Horiz. %	98.65%	99.26%	100.32%	101.37%	101.78%	100.92%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	16.46	14.70	14.62	13.11	13.20	12.44	9.98	39.63%
YoY %	11.97%	0.55%	11.52%	-0.68%	6.11%	24.65%	-	-
Horiz. %	164.93%	147.29%	146.49%	131.36%	132.26%	124.65%	100.00%	-
EPS	1.87	2.04	2.17	2.02	2.02	2.27	2.57	-19.11%
YoY %	-8.33%	-5.99%	7.43%	0.00%	-11.01%	-11.67%	-	-
Horiz. %	72.76%	79.38%	84.44%	78.60%	78.60%	88.33%	100.00%	-
DPS	2.14	2.30	2.30	1.99	1.99	2.18	2.07	2.24%
YoY %	-6.96%	0.00%	15.58%	0.00%	-8.72%	5.31%	-	-
Horiz. %	103.38%	111.11%	111.11%	96.14%	96.14%	105.31%	100.00%	-
NAPS	0.2111	0.2124	0.2146	0.2169	0.2178	0.2159	0.214	-0.90%
YoY %	-0.61%	-1.03%	-1.06%	-0.41%	0.88%	0.89%	-	-
Horiz. %	98.64%	99.25%	100.28%	101.36%	101.78%	100.89%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	1.98	2.95	2.97	1.85	2.60	2.60	1.44	-
P/RPS	7.37	12.29	12.45	8.65	12.07	12.80	8.84	-11.42%
YoY %	-40.03%	-1.29%	43.93%	-28.33%	-5.70%	44.80%	-	-
Horiz. %	83.37%	139.03%	140.84%	97.85%	136.54%	144.80%	100.00%	-
P/EPS	64.98	88.51	84.04	56.14	78.85	70.27	34.33	53.07%
YoY %	-26.58%	5.32%	49.70%	-28.80%	12.21%	104.69%	-	-
Horiz. %	189.28%	257.82%	244.80%	163.53%	229.68%	204.69%	100.00%	-
EY	1.54	1.13	1.19	1.78	1.27	1.42	2.91	-34.59%
YoY %	36.28%	-5.04%	-33.15%	40.16%	-10.56%	-51.20%	-	-
Horiz. %	52.92%	38.83%	40.89%	61.17%	43.64%	48.80%	100.00%	-
DY	1.77	1.27	1.26	1.76	1.25	1.37	2.35	-17.23%
YoY %	39.37%	0.79%	-28.41%	40.80%	-8.76%	-41.70%	-	-
Horiz. %	75.32%	54.04%	53.62%	74.89%	53.19%	58.30%	100.00%	-
P/NAPS	5.75	8.51	8.48	5.23	7.32	7.38	4.12	24.91%
YoY %	-32.43%	0.35%	62.14%	-28.55%	-0.81%	79.13%	-	-
Horiz. %	139.56%	206.55%	205.83%	126.94%	177.67%	179.13%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	25/05/16	25/02/16	25/11/15	20/08/15	27/05/15	25/02/15	-
Price	2.10	2.27	2.83	2.46	2.16	2.50	2.10	-
P/RPS	7.82	9.46	11.86	11.50	10.03	12.31	12.89	-28.35%
YoY %	-17.34%	-20.24%	3.13%	14.66%	-18.52%	-4.50%	-	-
Horiz. %	60.67%	73.39%	92.01%	89.22%	77.81%	95.50%	100.00%	-
P/EPS	68.92	68.11	80.08	74.66	65.51	67.57	50.06	23.78%
YoY %	1.19%	-14.95%	7.26%	13.97%	-3.05%	34.98%	-	-
Horiz. %	137.67%	136.06%	159.97%	149.14%	130.86%	134.98%	100.00%	-
EY	1.45	1.47	1.25	1.34	1.53	1.48	2.00	-19.31%
YoY %	-1.36%	17.60%	-6.72%	-12.42%	3.38%	-26.00%	-	-
Horiz. %	72.50%	73.50%	62.50%	67.00%	76.50%	74.00%	100.00%	-
DY	1.67	1.65	1.33	1.32	1.50	1.42	1.61	2.47%
YoY %	1.21%	24.06%	0.76%	-12.00%	5.63%	-11.80%	-	-
Horiz. %	103.73%	102.48%	82.61%	81.99%	93.17%	88.20%	100.00%	-
P/NAPS	6.10	6.55	8.08	6.95	6.08	7.09	6.01	0.99%
YoY %	-6.87%	-18.94%	16.26%	14.31%	-14.25%	17.97%	-	-
Horiz. %	101.50%	108.99%	134.44%	115.64%	101.16%	117.97%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:55:00

EMA 5

5 Mins

SELL

2024-06-21 16:20:00

EMA 5

10 Mins

BUY

2024-06-21 16:10:00

EMA 5

5 Mins

BUY

2024-06-21 15:30:00

ADX

5 Mins

SELL

2024-06-21 15:25:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

887

GENTING

GENTING BHD

634

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

NOTION

NOTION VTEC BHD

577

PTRANS

PERAK TRANSIT BERHAD

526

HLIND

HONG LEONG INDUSTRIES BHD

493

DNEX

DAGANG NEXCHANGE BERHAD

442

PBBANK

PUBLIC BANK BHD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

331

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More