[AWANTEC] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	78,854	96,902	115,582	113,779	119,383	113,203	113,018	-21.28%
YoY %	-18.63%	-16.16%	1.58%	-4.69%	5.46%	0.16%	-	-
Horiz. %	69.77%	85.74%	102.27%	100.67%	105.63%	100.16%	100.00%	-
PBT	20,378	29,323	36,613	39,592	42,193	41,380	38,843	-34.87%
YoY %	-30.51%	-19.91%	-7.52%	-6.16%	1.96%	6.53%	-	-
Horiz. %	52.46%	75.49%	94.26%	101.93%	108.62%	106.53%	100.00%	-
Tax	-76	-118	-109	-109	-109	352	769	-
YoY %	35.59%	-8.26%	0.00%	0.00%	-130.97%	-54.23%	-	-
Horiz. %	-9.88%	-15.34%	-14.17%	-14.17%	-14.17%	45.77%	100.00%	-
NP	20,302	29,205	36,504	39,483	42,084	41,732	39,612	-35.87%
YoY %	-30.48%	-20.00%	-7.55%	-6.18%	0.84%	5.35%	-	-
Horiz. %	51.25%	73.73%	92.15%	99.67%	106.24%	105.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,302	29,213	36,512	39,491	42,092	41,732	39,612	-35.87%
YoY %	-30.50%	-19.99%	-7.54%	-6.18%	0.86%	5.35%	-	-
Horiz. %	51.25%	73.75%	92.17%	99.69%	106.26%	105.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.37%	0.40%	0.30%	0.28%	0.26%	-0.85%	-1.98%	-
YoY %	-7.50%	33.33%	7.14%	7.69%	130.59%	57.07%	-	-
Horiz. %	-18.69%	-20.20%	-15.15%	-14.14%	-13.13%	42.93%	100.00%	-
Total Cost	58,552	67,697	79,078	74,296	77,299	71,471	73,406	-13.95%
YoY %	-13.51%	-14.39%	6.44%	-3.88%	8.15%	-2.64%	-	-
Horiz. %	79.76%	92.22%	107.73%	101.21%	105.30%	97.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,012	172,062	98,309	96,755	96,994	91,394	85,885	56.84%
YoY %	-1.77%	75.02%	1.61%	-0.25%	6.13%	6.41%	-	-
Horiz. %	196.79%	200.34%	114.47%	112.66%	112.93%	106.41%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	16,346	20,528	23,381	23,650	26,404	26,398	18,771	-8.78%
YoY %	-20.37%	-12.20%	-1.14%	-10.43%	0.02%	40.63%	-	-
Horiz. %	87.08%	109.36%	124.56%	125.99%	140.66%	140.63%	100.00%	-
Div Payout %	80.52%	70.27%	64.04%	59.89%	62.73%	63.26%	47.39%	-
YoY %	14.59%	9.73%	6.93%	-4.53%	-0.84%	33.49%	-	-
Horiz. %	169.91%	148.28%	135.13%	126.38%	132.37%	133.49%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	169,012	172,062	98,309	96,755	96,994	91,394	85,885	56.84%
YoY %	-1.77%	75.02%	1.61%	-0.25%	6.13%	6.41%	-	-
Horiz. %	196.79%	200.34%	114.47%	112.66%	112.93%	106.41%	100.00%	-
NOSH	484,000	484,000	440,062	219,999	220,040	219,803	220,219	68.79%
YoY %	0.00%	9.98%	100.03%	-0.02%	0.11%	-0.19%	-	-
Horiz. %	219.78%	219.78%	199.83%	99.90%	99.92%	99.81%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	25.75%	30.14%	31.58%	34.70%	35.25%	36.86%	35.05%	-
YoY %	-14.57%	-4.56%	-8.99%	-1.56%	-4.37%	5.16%	-	-
Horiz. %	73.47%	85.99%	90.10%	99.00%	100.57%	105.16%	100.00%	-
ROE	12.01%	16.98%	37.14%	40.82%	43.40%	45.66%	46.12%	-
YoY %	-29.27%	-54.28%	-9.02%	-5.94%	-4.95%	-1.00%	-	-
Horiz. %	26.04%	36.82%	80.53%	88.51%	94.10%	99.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	16.29	20.02	26.26	51.72	54.25	51.50	51.32	-53.37%
YoY %	-18.63%	-23.76%	-49.23%	-4.66%	5.34%	0.35%	-	-
Horiz. %	31.74%	39.01%	51.17%	100.78%	105.71%	100.35%	100.00%	-
EPS	4.19	6.04	8.30	17.95	19.13	18.99	17.99	-62.04%
YoY %	-30.63%	-27.23%	-53.76%	-6.17%	0.74%	5.56%	-	-
Horiz. %	23.29%	33.57%	46.14%	99.78%	106.34%	105.56%	100.00%	-
DPS	3.38	4.24	5.31	10.75	12.00	12.00	8.53	-45.96%
YoY %	-20.28%	-20.15%	-50.60%	-10.42%	0.00%	40.68%	-	-
Horiz. %	39.62%	49.71%	62.25%	126.03%	140.68%	140.68%	100.00%	-
NAPS	0.3492	0.3555	0.2234	0.4398	0.4408	0.4158	0.39	-7.08%
YoY %	-1.77%	59.13%	-49.20%	-0.23%	6.01%	6.62%	-	-
Horiz. %	89.54%	91.15%	57.28%	112.77%	113.03%	106.62%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 219,999
RPS	9.98	12.27	14.63	14.40	15.11	14.33	14.31	-21.30%
YoY %	-18.66%	-16.13%	1.60%	-4.70%	5.44%	0.14%	-	-
Horiz. %	69.74%	85.74%	102.24%	100.63%	105.59%	100.14%	100.00%	-
EPS	2.57	3.70	4.62	5.00	5.33	5.28	5.01	-35.84%
YoY %	-30.54%	-19.91%	-7.60%	-6.19%	0.95%	5.39%	-	-
Horiz. %	51.30%	73.85%	92.22%	99.80%	106.39%	105.39%	100.00%	-
DPS	2.07	2.60	2.96	2.99	3.34	3.34	2.38	-8.86%
YoY %	-20.38%	-12.16%	-1.00%	-10.48%	0.00%	40.34%	-	-
Horiz. %	86.97%	109.24%	124.37%	125.63%	140.34%	140.34%	100.00%	-
NAPS	0.2139	0.2178	0.1244	0.1225	0.1228	0.1157	0.1087	56.83%
YoY %	-1.79%	75.08%	1.55%	-0.24%	6.14%	6.44%	-	-
Horiz. %	196.78%	200.37%	114.44%	112.70%	112.97%	106.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	1.44	1.86	1.90	3.75	2.88	2.04	1.86	-
P/RPS	8.84	9.29	7.23	7.25	5.31	3.96	3.62	81.04%
YoY %	-4.84%	28.49%	-0.28%	36.53%	34.09%	9.39%	-	-
Horiz. %	244.20%	256.63%	199.72%	200.28%	146.69%	109.39%	100.00%	-
P/EPS	34.33	30.82	22.90	20.89	15.06	10.74	10.34	122.06%
YoY %	11.39%	34.59%	9.62%	38.71%	40.22%	3.87%	-	-
Horiz. %	332.01%	298.07%	221.47%	202.03%	145.65%	103.87%	100.00%	-
EY	2.91	3.25	4.37	4.79	6.64	9.31	9.67	-54.99%
YoY %	-10.46%	-25.63%	-8.77%	-27.86%	-28.68%	-3.72%	-	-
Horiz. %	30.09%	33.61%	45.19%	49.53%	68.67%	96.28%	100.00%	-
DY	2.35	2.28	2.80	2.87	4.17	5.88	4.59	-35.92%
YoY %	3.07%	-18.57%	-2.44%	-31.18%	-29.08%	28.10%	-	-
Horiz. %	51.20%	49.67%	61.00%	62.53%	90.85%	128.10%	100.00%	-
P/NAPS	4.12	5.23	8.50	8.53	6.53	4.91	4.77	-9.28%
YoY %	-21.22%	-38.47%	-0.35%	30.63%	32.99%	2.94%	-	-
Horiz. %	86.37%	109.64%	178.20%	178.83%	136.90%	102.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	26/11/14	27/08/14	28/05/14	20/02/14	20/11/13	27/08/13	-
Price	2.10	1.58	1.98	1.84	3.29	2.50	1.79	-
P/RPS	12.89	7.89	7.54	3.56	6.06	4.85	3.49	138.36%
YoY %	63.37%	4.64%	111.80%	-41.25%	24.95%	38.97%	-	-
Horiz. %	369.34%	226.07%	216.05%	102.01%	173.64%	138.97%	100.00%	-
P/EPS	50.06	26.18	23.86	10.25	17.20	13.17	9.95	192.75%
YoY %	91.21%	9.72%	132.78%	-40.41%	30.60%	32.36%	-	-
Horiz. %	503.12%	263.12%	239.80%	103.02%	172.86%	132.36%	100.00%	-
EY	2.00	3.82	4.19	9.76	5.81	7.59	10.05	-65.81%
YoY %	-47.64%	-8.83%	-57.07%	67.99%	-23.45%	-24.48%	-	-
Horiz. %	19.90%	38.01%	41.69%	97.11%	57.81%	75.52%	100.00%	-
DY	1.61	2.68	2.68	5.84	3.65	4.80	4.77	-51.42%
YoY %	-39.93%	0.00%	-54.11%	60.00%	-23.96%	0.63%	-	-
Horiz. %	33.75%	56.18%	56.18%	122.43%	76.52%	100.63%	100.00%	-
P/NAPS	6.01	4.44	8.86	4.18	7.46	6.01	4.59	19.62%
YoY %	35.36%	-49.89%	111.96%	-43.97%	24.13%	30.94%	-	-
Horiz. %	130.94%	96.73%	193.03%	91.07%	162.53%	130.94%	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