[AWANTEC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 34.37%
YoY- 43.56%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 249,076 248,363 219,506 172,295 141,661 135,274 132,072 52.82%
PBT 46,894 47,246 37,978 21,278 13,537 11,301 11,531 155.43%
Tax -19,812 -16,876 -13,408 -3,487 -2,115 -2,073 -2,483 300.82%
NP 27,082 30,370 24,570 17,791 11,422 9,228 9,048 108.10%
-
NP to SH 15,946 21,234 17,938 15,013 11,173 9,064 8,884 47.85%
-
Tax Rate 42.25% 35.72% 35.30% 16.39% 15.62% 18.34% 21.53% -
Total Cost 221,994 217,993 194,936 154,504 130,239 126,046 123,024 48.37%
-
Net Worth 166,253 170,513 164,027 165,382 163,108 161,075 161,510 1.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,228 12,100 13,310 14,520 15,730 14,520 14,520 -31.59%
Div Payout % 51.60% 56.98% 74.20% 96.72% 140.79% 160.19% 163.44% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 166,253 170,513 164,027 165,382 163,108 161,075 161,510 1.95%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.87% 12.23% 11.19% 10.33% 8.06% 6.82% 6.85% -
ROE 9.59% 12.45% 10.94% 9.08% 6.85% 5.63% 5.50% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.46 51.31 45.35 35.60 29.27 27.95 27.29 52.80%
EPS 3.29 4.39 3.71 3.10 2.31 1.87 1.84 47.47%
DPS 1.70 2.50 2.75 3.00 3.25 3.00 3.00 -31.59%
NAPS 0.3435 0.3523 0.3389 0.3417 0.337 0.3328 0.3337 1.95%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.53 31.44 27.79 21.81 17.93 17.12 16.72 52.81%
EPS 2.02 2.69 2.27 1.90 1.41 1.15 1.12 48.32%
DPS 1.04 1.53 1.68 1.84 1.99 1.84 1.84 -31.71%
NAPS 0.2105 0.2158 0.2076 0.2093 0.2065 0.2039 0.2044 1.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.08 1.28 1.52 1.79 2.08 2.31 2.06 -
P/RPS 2.10 2.49 3.35 5.03 7.11 8.27 7.55 -57.48%
P/EPS 32.78 29.18 41.01 57.71 90.10 123.35 112.23 -56.07%
EY 3.05 3.43 2.44 1.73 1.11 0.81 0.89 127.81%
DY 1.57 1.95 1.81 1.68 1.56 1.30 1.46 4.97%
P/NAPS 3.14 3.63 4.49 5.24 6.17 6.94 6.17 -36.33%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 15/05/18 27/02/18 23/11/17 24/08/17 22/05/17 22/02/17 -
Price 1.27 1.11 1.67 1.21 1.75 2.35 2.24 -
P/RPS 2.47 2.16 3.68 3.40 5.98 8.41 8.21 -55.19%
P/EPS 38.55 25.30 45.06 39.01 75.81 125.49 122.04 -53.71%
EY 2.59 3.95 2.22 2.56 1.32 0.80 0.82 115.72%
DY 1.34 2.25 1.65 2.48 1.86 1.28 1.34 0.00%
P/NAPS 3.70 3.15 4.93 3.54 5.19 7.06 6.71 -32.82%

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