[AWANTEC] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	172,295	141,661	135,274	132,072	131,684	129,977	116,153	30.03%
YoY %	21.62%	4.72%	2.42%	0.29%	1.31%	11.90%	-	-
Horiz. %	148.33%	121.96%	116.46%	113.71%	113.37%	111.90%	100.00%	-
PBT	21,278	13,537	11,301	11,531	17,280	22,408	22,472	-3.57%
YoY %	57.18%	19.79%	-1.99%	-33.27%	-22.88%	-0.28%	-	-
Horiz. %	94.69%	60.24%	50.29%	51.31%	76.90%	99.72%	100.00%	-
Tax	-3,487	-2,115	-2,073	-2,483	-6,741	-7,743	-6,423	-33.42%
YoY %	-64.87%	-2.03%	16.51%	63.17%	12.94%	-20.55%	-	-
Horiz. %	54.29%	32.93%	32.27%	38.66%	104.95%	120.55%	100.00%	-
NP	17,791	11,422	9,228	9,048	10,539	14,665	16,049	7.10%
YoY %	55.76%	23.78%	1.99%	-14.15%	-28.14%	-8.62%	-	-
Horiz. %	110.85%	71.17%	57.50%	56.38%	65.67%	91.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,013	11,173	9,064	8,884	10,458	14,748	16,132	-4.67%
YoY %	34.37%	23.27%	2.03%	-15.05%	-29.09%	-8.58%	-	-
Horiz. %	93.06%	69.26%	56.19%	55.07%	64.83%	91.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.39%	15.62%	18.34%	21.53%	39.01%	34.55%	28.58%	-
YoY %	4.93%	-14.83%	-14.82%	-44.81%	12.91%	20.89%	-	-
Horiz. %	57.35%	54.65%	64.17%	75.33%	136.49%	120.89%	100.00%	-
Total Cost	154,504	130,239	126,046	123,024	121,145	115,312	100,104	33.51%
YoY %	18.63%	3.33%	2.46%	1.55%	5.06%	15.19%	-	-
Horiz. %	154.34%	130.10%	125.92%	122.90%	121.02%	115.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,382	163,108	161,075	161,510	163,591	166,738	167,754	-0.94%
YoY %	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-0.61%	-	-
Horiz. %	98.59%	97.23%	96.02%	96.28%	97.52%	99.39%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	14,520	15,730	14,520	14,520	15,730	16,940	18,150	-13.81%
YoY %	-7.69%	8.33%	0.00%	-7.69%	-7.14%	-6.67%	-	-
Horiz. %	80.00%	86.67%	80.00%	80.00%	86.67%	93.33%	100.00%	-
Div Payout %	96.72%	140.79%	160.19%	163.44%	150.41%	114.86%	112.51%	-
YoY %	-31.30%	-12.11%	-1.99%	8.66%	30.95%	2.09%	-	-
Horiz. %	85.97%	125.14%	142.38%	145.27%	133.69%	102.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	165,382	163,108	161,075	161,510	163,591	166,738	167,754	-0.94%
YoY %	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-0.61%	-	-
Horiz. %	98.59%	97.23%	96.02%	96.28%	97.52%	99.39%	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%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	10.33%	8.06%	6.82%	6.85%	8.00%	11.28%	13.82%	-
YoY %	28.16%	18.18%	-0.44%	-14.38%	-29.08%	-18.38%	-	-
Horiz. %	74.75%	58.32%	49.35%	49.57%	57.89%	81.62%	100.00%	-
ROE	9.08%	6.85%	5.63%	5.50%	6.39%	8.85%	9.62%	-
YoY %	32.55%	21.67%	2.36%	-13.93%	-27.80%	-8.00%	-	-
Horiz. %	94.39%	71.21%	58.52%	57.17%	66.42%	92.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	35.60	29.27	27.95	27.29	27.21	26.85	24.00	30.03%
YoY %	21.63%	4.72%	2.42%	0.29%	1.34%	11.88%	-	-
Horiz. %	148.33%	121.96%	116.46%	113.71%	113.38%	111.88%	100.00%	-
EPS	3.10	2.31	1.87	1.84	2.16	3.05	3.33	-4.65%
YoY %	34.20%	23.53%	1.63%	-14.81%	-29.18%	-8.41%	-	-
Horiz. %	93.09%	69.37%	56.16%	55.26%	64.86%	91.59%	100.00%	-
DPS	3.00	3.25	3.00	3.00	3.25	3.50	3.75	-13.81%
YoY %	-7.69%	8.33%	0.00%	-7.69%	-7.14%	-6.67%	-	-
Horiz. %	80.00%	86.67%	80.00%	80.00%	86.67%	93.33%	100.00%	-
NAPS	0.3417	0.337	0.3328	0.3337	0.338	0.3445	0.3466	-0.94%
YoY %	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-0.61%	-	-
Horiz. %	98.59%	97.23%	96.02%	96.28%	97.52%	99.39%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	21.81	17.93	17.12	16.72	16.67	16.45	14.70	30.05%
YoY %	21.64%	4.73%	2.39%	0.30%	1.34%	11.90%	-	-
Horiz. %	148.37%	121.97%	116.46%	113.74%	113.40%	111.90%	100.00%	-
EPS	1.90	1.41	1.15	1.12	1.32	1.87	2.04	-4.62%
YoY %	34.75%	22.61%	2.68%	-15.15%	-29.41%	-8.33%	-	-
Horiz. %	93.14%	69.12%	56.37%	54.90%	64.71%	91.67%	100.00%	-
DPS	1.84	1.99	1.84	1.84	1.99	2.14	2.30	-13.81%
YoY %	-7.54%	8.15%	0.00%	-7.54%	-7.01%	-6.96%	-	-
Horiz. %	80.00%	86.52%	80.00%	80.00%	86.52%	93.04%	100.00%	-
NAPS	0.2093	0.2065	0.2039	0.2044	0.2071	0.2111	0.2124	-0.97%
YoY %	1.36%	1.28%	-0.24%	-1.30%	-1.89%	-0.61%	-	-
Horiz. %	98.54%	97.22%	96.00%	96.23%	97.50%	99.39%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.79	2.08	2.31	2.06	2.25	1.98	2.95	-
P/RPS	5.03	7.11	8.27	7.55	8.27	7.37	12.29	-44.84%
YoY %	-29.25%	-14.03%	9.54%	-8.71%	12.21%	-40.03%	-	-
Horiz. %	40.93%	57.85%	67.29%	61.43%	67.29%	59.97%	100.00%	-
P/EPS	57.71	90.10	123.35	112.23	104.13	64.98	88.51	-24.78%
YoY %	-35.95%	-26.96%	9.91%	7.78%	60.25%	-26.58%	-	-
Horiz. %	65.20%	101.80%	139.36%	126.80%	117.65%	73.42%	100.00%	-
EY	1.73	1.11	0.81	0.89	0.96	1.54	1.13	32.80%
YoY %	55.86%	37.04%	-8.99%	-7.29%	-37.66%	36.28%	-	-
Horiz. %	153.10%	98.23%	71.68%	78.76%	84.96%	136.28%	100.00%	-
DY	1.68	1.56	1.30	1.46	1.44	1.77	1.27	20.48%
YoY %	7.69%	20.00%	-10.96%	1.39%	-18.64%	39.37%	-	-
Horiz. %	132.28%	122.83%	102.36%	114.96%	113.39%	139.37%	100.00%	-
P/NAPS	5.24	6.17	6.94	6.17	6.66	5.75	8.51	-27.60%
YoY %	-15.07%	-11.10%	12.48%	-7.36%	15.83%	-32.43%	-	-
Horiz. %	61.57%	72.50%	81.55%	72.50%	78.26%	67.57%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	24/08/17	22/05/17	22/02/17	23/11/16	24/08/16	25/05/16	-
Price	1.21	1.75	2.35	2.24	2.20	2.10	2.27	-
P/RPS	3.40	5.98	8.41	8.21	8.09	7.82	9.46	-49.41%
YoY %	-43.14%	-28.89%	2.44%	1.48%	3.45%	-17.34%	-	-
Horiz. %	35.94%	63.21%	88.90%	86.79%	85.52%	82.66%	100.00%	-
P/EPS	39.01	75.81	125.49	122.04	101.82	68.92	68.11	-31.00%
YoY %	-48.54%	-39.59%	2.83%	19.86%	47.74%	1.19%	-	-
Horiz. %	57.27%	111.31%	184.25%	179.18%	149.49%	101.19%	100.00%	-
EY	2.56	1.32	0.80	0.82	0.98	1.45	1.47	44.70%
YoY %	93.94%	65.00%	-2.44%	-16.33%	-32.41%	-1.36%	-	-
Horiz. %	174.15%	89.80%	54.42%	55.78%	66.67%	98.64%	100.00%	-
DY	2.48	1.86	1.28	1.34	1.48	1.67	1.65	31.18%
YoY %	33.33%	45.31%	-4.48%	-9.46%	-11.38%	1.21%	-	-
Horiz. %	150.30%	112.73%	77.58%	81.21%	89.70%	101.21%	100.00%	-
P/NAPS	3.54	5.19	7.06	6.71	6.51	6.10	6.55	-33.62%
YoY %	-31.79%	-26.49%	5.22%	3.07%	6.72%	-6.87%	-	-
Horiz. %	54.05%	79.24%	107.79%	102.44%	99.39%	93.13%	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