[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	17.51	15.64	15.55	13.94	14.04	13.24	10.62	39.60%
YoY %	11.96%	0.58%	11.55%	-0.71%	6.04%	24.67%	-	-
Horiz. %	164.88%	147.27%	146.42%	131.26%	132.20%	124.67%	100.00%	-
EPS	1.99	2.17	2.30	2.15	2.15	2.41	2.73	-19.02%
YoY %	-8.29%	-5.65%	6.98%	0.00%	-10.79%	-11.72%	-	-
Horiz. %	72.89%	79.49%	84.25%	78.75%	78.75%	88.28%	100.00%	-
DPS	2.28	2.44	2.44	2.12	2.12	2.32	2.20	2.41%
YoY %	-6.56%	0.00%	15.09%	0.00%	-8.62%	5.45%	-	-
Horiz. %	103.64%	110.91%	110.91%	96.36%	96.36%	105.45%	100.00%	-
NAPS	0.2246	0.2259	0.2283	0.2308	0.2317	0.2297	0.2276	-0.88%
YoY %	-0.58%	-1.05%	-1.08%	-0.39%	0.87%	0.92%	-	-
Horiz. %	98.68%	99.25%	100.31%	101.41%	101.80%	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
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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos