[AWANTEC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.63%
YoY- 26.03%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 119,383 113,203 113,018 109,241 110,106 118,502 116,291 1.75%
PBT 42,193 41,380 38,843 37,547 36,636 38,033 38,244 6.75%
Tax -109 352 769 699 629 -591 -941 -76.14%
NP 42,084 41,732 39,612 38,246 37,265 37,442 37,303 8.34%
-
NP to SH 42,092 41,732 39,612 38,246 37,265 37,442 37,303 8.36%
-
Tax Rate 0.26% -0.85% -1.98% -1.86% -1.72% 1.55% 2.46% -
Total Cost 77,299 71,471 73,406 70,995 72,841 81,060 78,988 -1.42%
-
Net Worth 96,994 91,394 85,885 81,225 79,703 75,988 70,222 23.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 26,404 26,398 18,771 12,209 11,101 13,301 21,825 13.49%
Div Payout % 62.73% 63.26% 47.39% 31.92% 29.79% 35.53% 58.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,994 91,394 85,885 81,225 79,703 75,988 70,222 23.95%
NOSH 220,040 219,803 220,219 220,122 219,872 220,064 220,203 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.25% 36.86% 35.05% 35.01% 33.84% 31.60% 32.08% -
ROE 43.40% 45.66% 46.12% 47.09% 46.75% 49.27% 53.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.25 51.50 51.32 49.63 50.08 53.85 52.81 1.80%
EPS 19.13 18.99 17.99 17.37 16.95 17.01 16.94 8.41%
DPS 12.00 12.00 8.53 5.55 5.05 6.05 9.91 13.56%
NAPS 0.4408 0.4158 0.39 0.369 0.3625 0.3453 0.3189 24.01%
Adjusted Per Share Value based on latest NOSH - 220,122
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.11 14.33 14.31 13.83 13.94 15.00 14.72 1.75%
EPS 5.33 5.28 5.01 4.84 4.72 4.74 4.72 8.41%
DPS 3.34 3.34 2.38 1.55 1.41 1.68 2.76 13.52%
NAPS 0.1228 0.1157 0.1087 0.1028 0.1009 0.0962 0.0889 23.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.88 2.04 1.86 1.23 1.11 1.13 1.26 -
P/RPS 5.31 3.96 3.62 2.48 2.22 2.10 2.39 70.01%
P/EPS 15.06 10.74 10.34 7.08 6.55 6.64 7.44 59.81%
EY 6.64 9.31 9.67 14.13 15.27 15.06 13.44 -37.42%
DY 4.17 5.88 4.59 4.51 4.55 5.35 7.87 -34.44%
P/NAPS 6.53 4.91 4.77 3.33 3.06 3.27 3.95 39.68%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 -
Price 3.29 2.50 1.79 1.81 1.03 1.22 1.28 -
P/RPS 6.06 4.85 3.49 3.65 2.06 2.27 2.42 84.09%
P/EPS 17.20 13.17 9.95 10.42 6.08 7.17 7.56 72.72%
EY 5.81 7.59 10.05 9.60 16.45 13.95 13.23 -42.13%
DY 3.65 4.80 4.77 3.07 4.90 4.96 7.74 -39.33%
P/NAPS 7.46 6.01 4.59 4.91 2.84 3.53 4.01 51.09%

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