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

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- 19.48%
YoY- 101.91%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 253,319 249,076 248,363 219,506 172,295 141,661 135,274 51.86%
PBT 40,546 46,894 47,246 37,978 21,278 13,537 11,301 134.18%
Tax -25,727 -19,812 -16,876 -13,408 -3,487 -2,115 -2,073 435.21%
NP 14,819 27,082 30,370 24,570 17,791 11,422 9,228 37.09%
-
NP to SH 4,551 15,946 21,234 17,938 15,013 11,173 9,064 -36.80%
-
Tax Rate 63.45% 42.25% 35.72% 35.30% 16.39% 15.62% 18.34% -
Total Cost 238,500 221,994 217,993 194,936 154,504 130,239 126,046 52.92%
-
Net Worth 159,090 166,253 170,513 164,027 165,382 163,108 161,075 -0.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,808 8,228 12,100 13,310 14,520 15,730 14,520 -45.68%
Div Payout % 127.62% 51.60% 56.98% 74.20% 96.72% 140.79% 160.19% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 159,090 166,253 170,513 164,027 165,382 163,108 161,075 -0.82%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.85% 10.87% 12.23% 11.19% 10.33% 8.06% 6.82% -
ROE 2.86% 9.59% 12.45% 10.94% 9.08% 6.85% 5.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.34 51.46 51.31 45.35 35.60 29.27 27.95 51.86%
EPS 0.94 3.29 4.39 3.71 3.10 2.31 1.87 -36.75%
DPS 1.20 1.70 2.50 2.75 3.00 3.25 3.00 -45.68%
NAPS 0.3287 0.3435 0.3523 0.3389 0.3417 0.337 0.3328 -0.82%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.07 31.53 31.44 27.79 21.81 17.93 17.12 51.90%
EPS 0.58 2.02 2.69 2.27 1.90 1.41 1.15 -36.61%
DPS 0.74 1.04 1.53 1.68 1.84 1.99 1.84 -45.48%
NAPS 0.2014 0.2105 0.2158 0.2076 0.2093 0.2065 0.2039 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 110.60 32.78 29.18 41.01 57.71 90.10 123.35 -7.00%
EY 0.90 3.05 3.43 2.44 1.73 1.11 0.81 7.26%
DY 1.15 1.57 1.95 1.81 1.68 1.56 1.30 -7.84%
P/NAPS 3.16 3.14 3.63 4.49 5.24 6.17 6.94 -40.78%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 59.56 38.55 25.30 45.06 39.01 75.81 125.49 -39.12%
EY 1.68 2.59 3.95 2.22 2.56 1.32 0.80 63.91%
DY 2.14 1.34 2.25 1.65 2.48 1.86 1.28 40.82%
P/NAPS 1.70 3.70 3.15 4.93 3.54 5.19 7.06 -61.26%

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