[AWANTEC] QoQ TTM Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	131,684	129,977	116,153	115,491	103,527	104,244	98,291	21.46%
YoY %	1.31%	11.90%	0.57%	11.56%	-0.69%	6.06%	-	-
Horiz. %	133.97%	132.24%	118.17%	117.50%	105.33%	106.06%	100.00%	-
PBT	17,280	22,408	22,472	22,429	16,786	16,035	17,984	-2.61%
YoY %	-22.88%	-0.28%	0.19%	33.62%	4.68%	-10.84%	-	-
Horiz. %	96.09%	124.60%	124.96%	124.72%	93.34%	89.16%	100.00%	-
Tax	-6,741	-7,743	-6,423	-5,408	-1,002	-76	-76	1872.69%
YoY %	12.94%	-20.55%	-18.77%	-439.72%	-1,218.42%	0.00%	-	-
Horiz. %	8,869.74%	10,188.16%	8,451.32%	7,115.79%	1,318.42%	100.00%	100.00%	-
NP	10,539	14,665	16,049	17,021	15,784	15,959	17,908	-29.70%
YoY %	-28.14%	-8.62%	-5.71%	7.84%	-1.10%	-10.88%	-	-
Horiz. %	58.85%	81.89%	89.62%	95.05%	88.14%	89.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,458	14,748	16,132	17,104	15,948	15,959	17,908	-30.06%
YoY %	-29.09%	-8.58%	-5.68%	7.25%	-0.07%	-10.88%	-	-
Horiz. %	58.40%	82.35%	90.08%	95.51%	89.06%	89.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.01%	34.55%	28.58%	24.11%	5.97%	0.47%	0.42%	-
YoY %	12.91%	20.89%	18.54%	303.85%	1,170.21%	11.90%	-	-
Horiz. %	9,288.10%	8,226.19%	6,804.76%	5,740.48%	1,421.43%	111.90%	100.00%	-
Total Cost	121,145	115,312	100,104	98,470	87,743	88,285	80,383	31.35%
YoY %	5.06%	15.19%	1.66%	12.23%	-0.61%	9.83%	-	-
Horiz. %	150.71%	143.45%	124.53%	122.50%	109.16%	109.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,591	166,738	167,754	169,545	171,336	172,013	170,561	-2.73%
YoY %	-1.89%	-0.61%	-1.06%	-1.05%	-0.39%	0.85%	-	-
Horiz. %	95.91%	97.76%	98.35%	99.40%	100.45%	100.85%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	15,730	16,940	18,150	18,150	15,730	15,730	17,226	-5.86%
YoY %	-7.14%	-6.67%	0.00%	15.38%	0.00%	-8.68%	-	-
Horiz. %	91.32%	98.34%	105.36%	105.36%	91.32%	91.32%	100.00%	-
Div Payout %	150.41%	114.86%	112.51%	106.12%	98.63%	98.57%	96.20%	-
YoY %	30.95%	2.09%	6.02%	7.59%	0.06%	2.46%	-	-
Horiz. %	156.35%	119.40%	116.95%	110.31%	102.53%	102.46%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	163,591	166,738	167,754	169,545	171,336	172,013	170,561	-2.73%
YoY %	-1.89%	-0.61%	-1.06%	-1.05%	-0.39%	0.85%	-	-
Horiz. %	95.91%	97.76%	98.35%	99.40%	100.45%	100.85%	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%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	8.00%	11.28%	13.82%	14.74%	15.25%	15.31%	18.22%	-
YoY %	-29.08%	-18.38%	-6.24%	-3.34%	-0.39%	-15.97%	-	-
Horiz. %	43.91%	61.91%	75.85%	80.90%	83.70%	84.03%	100.00%	-
ROE	6.39%	8.85%	9.62%	10.09%	9.31%	9.28%	10.50%	-
YoY %	-27.80%	-8.00%	-4.66%	8.38%	0.32%	-11.62%	-	-
Horiz. %	60.86%	84.29%	91.62%	96.10%	88.67%	88.38%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	27.21	26.85	24.00	23.86	21.39	21.54	20.31	21.46%
YoY %	1.34%	11.88%	0.59%	11.55%	-0.70%	6.06%	-	-
Horiz. %	133.97%	132.20%	118.17%	117.48%	105.32%	106.06%	100.00%	-
EPS	2.16	3.05	3.33	3.53	3.30	3.30	3.70	-30.08%
YoY %	-29.18%	-8.41%	-5.67%	6.97%	0.00%	-10.81%	-	-
Horiz. %	58.38%	82.43%	90.00%	95.41%	89.19%	89.19%	100.00%	-
DPS	3.25	3.50	3.75	3.75	3.25	3.25	3.56	-5.87%
YoY %	-7.14%	-6.67%	0.00%	15.38%	0.00%	-8.71%	-	-
Horiz. %	91.29%	98.31%	105.34%	105.34%	91.29%	91.29%	100.00%	-
NAPS	0.338	0.3445	0.3466	0.3503	0.354	0.3554	0.3524	-2.73%
YoY %	-1.89%	-0.61%	-1.06%	-1.05%	-0.39%	0.85%	-	-
Horiz. %	95.91%	97.76%	98.35%	99.40%	100.45%	100.85%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	16.67	16.46	14.70	14.62	13.11	13.20	12.44	21.48%
YoY %	1.28%	11.97%	0.55%	11.52%	-0.68%	6.11%	-	-
Horiz. %	134.00%	132.32%	118.17%	117.52%	105.39%	106.11%	100.00%	-
EPS	1.32	1.87	2.04	2.17	2.02	2.02	2.27	-30.26%
YoY %	-29.41%	-8.33%	-5.99%	7.43%	0.00%	-11.01%	-	-
Horiz. %	58.15%	82.38%	89.87%	95.59%	88.99%	88.99%	100.00%	-
DPS	1.99	2.14	2.30	2.30	1.99	1.99	2.18	-5.88%
YoY %	-7.01%	-6.96%	0.00%	15.58%	0.00%	-8.72%	-	-
Horiz. %	91.28%	98.17%	105.50%	105.50%	91.28%	91.28%	100.00%	-
NAPS	0.2071	0.2111	0.2124	0.2146	0.2169	0.2178	0.2159	-2.72%
YoY %	-1.89%	-0.61%	-1.03%	-1.06%	-0.41%	0.88%	-	-
Horiz. %	95.92%	97.78%	98.38%	99.40%	100.46%	100.88%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.25	1.98	2.95	2.97	1.85	2.60	2.60	-
P/RPS	8.27	7.37	12.29	12.45	8.65	12.07	12.80	-25.20%
YoY %	12.21%	-40.03%	-1.29%	43.93%	-28.33%	-5.70%	-	-
Horiz. %	64.61%	57.58%	96.02%	97.27%	67.58%	94.30%	100.00%	-
P/EPS	104.13	64.98	88.51	84.04	56.14	78.85	70.27	29.88%
YoY %	60.25%	-26.58%	5.32%	49.70%	-28.80%	12.21%	-	-
Horiz. %	148.19%	92.47%	125.96%	119.60%	79.89%	112.21%	100.00%	-
EY	0.96	1.54	1.13	1.19	1.78	1.27	1.42	-22.91%
YoY %	-37.66%	36.28%	-5.04%	-33.15%	40.16%	-10.56%	-	-
Horiz. %	67.61%	108.45%	79.58%	83.80%	125.35%	89.44%	100.00%	-
DY	1.44	1.77	1.27	1.26	1.76	1.25	1.37	3.36%
YoY %	-18.64%	39.37%	0.79%	-28.41%	40.80%	-8.76%	-	-
Horiz. %	105.11%	129.20%	92.70%	91.97%	128.47%	91.24%	100.00%	-
P/NAPS	6.66	5.75	8.51	8.48	5.23	7.32	7.38	-6.59%
YoY %	15.83%	-32.43%	0.35%	62.14%	-28.55%	-0.81%	-	-
Horiz. %	90.24%	77.91%	115.31%	114.91%	70.87%	99.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/16	24/08/16	25/05/16	25/02/16	25/11/15	20/08/15	27/05/15	-
Price	2.20	2.10	2.27	2.83	2.46	2.16	2.50	-
P/RPS	8.09	7.82	9.46	11.86	11.50	10.03	12.31	-24.35%
YoY %	3.45%	-17.34%	-20.24%	3.13%	14.66%	-18.52%	-	-
Horiz. %	65.72%	63.53%	76.85%	96.34%	93.42%	81.48%	100.00%	-
P/EPS	101.82	68.92	68.11	80.08	74.66	65.51	67.57	31.33%
YoY %	47.74%	1.19%	-14.95%	7.26%	13.97%	-3.05%	-	-
Horiz. %	150.69%	102.00%	100.80%	118.51%	110.49%	96.95%	100.00%	-
EY	0.98	1.45	1.47	1.25	1.34	1.53	1.48	-23.97%
YoY %	-32.41%	-1.36%	17.60%	-6.72%	-12.42%	3.38%	-	-
Horiz. %	66.22%	97.97%	99.32%	84.46%	90.54%	103.38%	100.00%	-
DY	1.48	1.67	1.65	1.33	1.32	1.50	1.42	2.78%
YoY %	-11.38%	1.21%	24.06%	0.76%	-12.00%	5.63%	-	-
Horiz. %	104.23%	117.61%	116.20%	93.66%	92.96%	105.63%	100.00%	-
P/NAPS	6.51	6.10	6.55	8.08	6.95	6.08	7.09	-5.51%
YoY %	6.72%	-6.87%	-18.94%	16.26%	14.31%	-14.25%	-	-
Horiz. %	91.82%	86.04%	92.38%	113.96%	98.03%	85.75%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 15:30:00

ADX

10 Mins

SELL

2024-06-25 12:25:00

ADX

5 Mins

SELL

2024-06-25 12:00:00

EMA 5

10 Mins

SELL

2024-06-25 12:00:00

EMA 5

5 Mins

SELL

2024-06-25 10:00:00

EMA 5

10 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

681

HLIND

HONG LEONG INDUSTRIES BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

630

DNEX

DAGANG NEXCHANGE BERHAD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

NOTION

NOTION VTEC BHD

572

GENTING

GENTING BHD

503

HEXCAP

HEXTAR CAPITAL BERHAD

465

PBBANK

PUBLIC BANK BHD

457

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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