[AWANTEC] QoQ TTM Result on 31-Dec-2017

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	253,319	249,076	248,363	219,506	172,295	141,661	135,274	51.86%
YoY %	1.70%	0.29%	13.15%	27.40%	21.62%	4.72%	-	-
Horiz. %	187.26%	184.13%	183.60%	162.27%	127.37%	104.72%	100.00%	-
PBT	40,546	46,894	47,246	37,978	21,278	13,537	11,301	134.18%
YoY %	-13.54%	-0.75%	24.40%	78.48%	57.18%	19.79%	-	-
Horiz. %	358.78%	414.95%	418.07%	336.06%	188.28%	119.79%	100.00%	-
Tax	-25,727	-19,812	-16,876	-13,408	-3,487	-2,115	-2,073	435.21%
YoY %	-29.86%	-17.40%	-25.87%	-284.51%	-64.87%	-2.03%	-	-
Horiz. %	1,241.05%	955.72%	814.09%	646.79%	168.21%	102.03%	100.00%	-
NP	14,819	27,082	30,370	24,570	17,791	11,422	9,228	37.09%
YoY %	-45.28%	-10.83%	23.61%	38.10%	55.76%	23.78%	-	-
Horiz. %	160.59%	293.48%	329.11%	266.25%	192.79%	123.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,551	15,946	21,234	17,938	15,013	11,173	9,064	-36.80%
YoY %	-71.46%	-24.90%	18.37%	19.48%	34.37%	23.27%	-	-
Horiz. %	50.21%	175.93%	234.27%	197.90%	165.63%	123.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.45%	42.25%	35.72%	35.30%	16.39%	15.62%	18.34%	-
YoY %	50.18%	18.28%	1.19%	115.38%	4.93%	-14.83%	-	-
Horiz. %	345.97%	230.37%	194.77%	192.48%	89.37%	85.17%	100.00%	-
Total Cost	238,500	221,994	217,993	194,936	154,504	130,239	126,046	52.92%
YoY %	7.44%	1.84%	11.83%	26.17%	18.63%	3.33%	-	-
Horiz. %	189.22%	176.12%	172.95%	154.65%	122.58%	103.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,090	166,253	170,513	164,027	165,382	163,108	161,075	-0.82%
YoY %	-4.31%	-2.50%	3.95%	-0.82%	1.39%	1.26%	-	-
Horiz. %	98.77%	103.21%	105.86%	101.83%	102.67%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	5,808	8,228	12,100	13,310	14,520	15,730	14,520	-45.68%
YoY %	-29.41%	-32.00%	-9.09%	-8.33%	-7.69%	8.33%	-	-
Horiz. %	40.00%	56.67%	83.33%	91.67%	100.00%	108.33%	100.00%	-
Div Payout %	127.62%	51.60%	56.98%	74.20%	96.72%	140.79%	160.19%	-
YoY %	147.33%	-9.44%	-23.21%	-23.28%	-31.30%	-12.11%	-	-
Horiz. %	79.67%	32.21%	35.57%	46.32%	60.38%	87.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	159,090	166,253	170,513	164,027	165,382	163,108	161,075	-0.82%
YoY %	-4.31%	-2.50%	3.95%	-0.82%	1.39%	1.26%	-	-
Horiz. %	98.77%	103.21%	105.86%	101.83%	102.67%	101.26%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	5.85%	10.87%	12.23%	11.19%	10.33%	8.06%	6.82%	-
YoY %	-46.18%	-11.12%	9.29%	8.33%	28.16%	18.18%	-	-
Horiz. %	85.78%	159.38%	179.33%	164.08%	151.47%	118.18%	100.00%	-
ROE	2.86%	9.59%	12.45%	10.94%	9.08%	6.85%	5.63%	-
YoY %	-70.18%	-22.97%	13.80%	20.48%	32.55%	21.67%	-	-
Horiz. %	50.80%	170.34%	221.14%	194.32%	161.28%	121.67%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	52.34	51.46	51.31	45.35	35.60	29.27	27.95	51.86%
YoY %	1.71%	0.29%	13.14%	27.39%	21.63%	4.72%	-	-
Horiz. %	187.26%	184.11%	183.58%	162.25%	127.37%	104.72%	100.00%	-
EPS	0.94	3.29	4.39	3.71	3.10	2.31	1.87	-36.75%
YoY %	-71.43%	-25.06%	18.33%	19.68%	34.20%	23.53%	-	-
Horiz. %	50.27%	175.94%	234.76%	198.40%	165.78%	123.53%	100.00%	-
DPS	1.20	1.70	2.50	2.75	3.00	3.25	3.00	-45.68%
YoY %	-29.41%	-32.00%	-9.09%	-8.33%	-7.69%	8.33%	-	-
Horiz. %	40.00%	56.67%	83.33%	91.67%	100.00%	108.33%	100.00%	-
NAPS	0.3287	0.3435	0.3523	0.3389	0.3417	0.337	0.3328	-0.82%
YoY %	-4.31%	-2.50%	3.95%	-0.82%	1.39%	1.26%	-	-
Horiz. %	98.77%	103.22%	105.86%	101.83%	102.67%	101.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	32.07	31.53	31.44	27.79	21.81	17.93	17.12	51.90%
YoY %	1.71%	0.29%	13.13%	27.42%	21.64%	4.73%	-	-
Horiz. %	187.32%	184.17%	183.64%	162.32%	127.39%	104.73%	100.00%	-
EPS	0.58	2.02	2.69	2.27	1.90	1.41	1.15	-36.61%
YoY %	-71.29%	-24.91%	18.50%	19.47%	34.75%	22.61%	-	-
Horiz. %	50.43%	175.65%	233.91%	197.39%	165.22%	122.61%	100.00%	-
DPS	0.74	1.04	1.53	1.68	1.84	1.99	1.84	-45.48%
YoY %	-28.85%	-32.03%	-8.93%	-8.70%	-7.54%	8.15%	-	-
Horiz. %	40.22%	56.52%	83.15%	91.30%	100.00%	108.15%	100.00%	-
NAPS	0.2014	0.2105	0.2158	0.2076	0.2093	0.2065	0.2039	-0.81%
YoY %	-4.32%	-2.46%	3.95%	-0.81%	1.36%	1.28%	-	-
Horiz. %	98.77%	103.24%	105.84%	101.81%	102.65%	101.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.04	1.08	1.28	1.52	1.79	2.08	2.31	-
P/RPS	1.99	2.10	2.49	3.35	5.03	7.11	8.27	-61.27%
YoY %	-5.24%	-15.66%	-25.67%	-33.40%	-29.25%	-14.03%	-	-
Horiz. %	24.06%	25.39%	30.11%	40.51%	60.82%	85.97%	100.00%	-
P/EPS	110.60	32.78	29.18	41.01	57.71	90.10	123.35	-7.00%
YoY %	237.40%	12.34%	-28.85%	-28.94%	-35.95%	-26.96%	-	-
Horiz. %	89.66%	26.57%	23.66%	33.25%	46.79%	73.04%	100.00%	-
EY	0.90	3.05	3.43	2.44	1.73	1.11	0.81	7.26%
YoY %	-70.49%	-11.08%	40.57%	41.04%	55.86%	37.04%	-	-
Horiz. %	111.11%	376.54%	423.46%	301.23%	213.58%	137.04%	100.00%	-
DY	1.15	1.57	1.95	1.81	1.68	1.56	1.30	-7.84%
YoY %	-26.75%	-19.49%	7.73%	7.74%	7.69%	20.00%	-	-
Horiz. %	88.46%	120.77%	150.00%	139.23%	129.23%	120.00%	100.00%	-
P/NAPS	3.16	3.14	3.63	4.49	5.24	6.17	6.94	-40.78%
YoY %	0.64%	-13.50%	-19.15%	-14.31%	-15.07%	-11.10%	-	-
Horiz. %	45.53%	45.24%	52.31%	64.70%	75.50%	88.90%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	29/08/18	15/05/18	27/02/18	23/11/17	24/08/17	22/05/17	-
Price	0.56	1.27	1.11	1.67	1.21	1.75	2.35	-
P/RPS	1.07	2.47	2.16	3.68	3.40	5.98	8.41	-74.67%
YoY %	-56.68%	14.35%	-41.30%	8.24%	-43.14%	-28.89%	-	-
Horiz. %	12.72%	29.37%	25.68%	43.76%	40.43%	71.11%	100.00%	-
P/EPS	59.56	38.55	25.30	45.06	39.01	75.81	125.49	-39.12%
YoY %	54.50%	52.37%	-43.85%	15.51%	-48.54%	-39.59%	-	-
Horiz. %	47.46%	30.72%	20.16%	35.91%	31.09%	60.41%	100.00%	-
EY	1.68	2.59	3.95	2.22	2.56	1.32	0.80	63.91%
YoY %	-35.14%	-34.43%	77.93%	-13.28%	93.94%	65.00%	-	-
Horiz. %	210.00%	323.75%	493.75%	277.50%	320.00%	165.00%	100.00%	-
DY	2.14	1.34	2.25	1.65	2.48	1.86	1.28	40.82%
YoY %	59.70%	-40.44%	36.36%	-33.47%	33.33%	45.31%	-	-
Horiz. %	167.19%	104.69%	175.78%	128.91%	193.75%	145.31%	100.00%	-
P/NAPS	1.70	3.70	3.15	4.93	3.54	5.19	7.06	-61.26%
YoY %	-54.05%	17.46%	-36.11%	39.27%	-31.79%	-26.49%	-	-
Horiz. %	24.08%	52.41%	44.62%	69.83%	50.14%	73.51%	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