[AWANTEC] QoQ TTM Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	219,506	172,295	141,661	135,274	132,072	131,684	129,977	41.67%
YoY %	27.40%	21.62%	4.72%	2.42%	0.29%	1.31%	-	-
Horiz. %	168.88%	132.56%	108.99%	104.08%	101.61%	101.31%	100.00%	-
PBT	37,978	21,278	13,537	11,301	11,531	17,280	22,408	42.01%
YoY %	78.48%	57.18%	19.79%	-1.99%	-33.27%	-22.88%	-	-
Horiz. %	169.48%	94.96%	60.41%	50.43%	51.46%	77.12%	100.00%	-
Tax	-13,408	-3,487	-2,115	-2,073	-2,483	-6,741	-7,743	44.05%
YoY %	-284.51%	-64.87%	-2.03%	16.51%	63.17%	12.94%	-	-
Horiz. %	173.16%	45.03%	27.31%	26.77%	32.07%	87.06%	100.00%	-
NP	24,570	17,791	11,422	9,228	9,048	10,539	14,665	40.93%
YoY %	38.10%	55.76%	23.78%	1.99%	-14.15%	-28.14%	-	-
Horiz. %	167.54%	121.32%	77.89%	62.93%	61.70%	71.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,938	15,013	11,173	9,064	8,884	10,458	14,748	13.90%
YoY %	19.48%	34.37%	23.27%	2.03%	-15.05%	-29.09%	-	-
Horiz. %	121.63%	101.80%	75.76%	61.46%	60.24%	70.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.30%	16.39%	15.62%	18.34%	21.53%	39.01%	34.55%	-
YoY %	115.38%	4.93%	-14.83%	-14.82%	-44.81%	12.91%	-	-
Horiz. %	102.17%	47.44%	45.21%	53.08%	62.32%	112.91%	100.00%	-
Total Cost	194,936	154,504	130,239	126,046	123,024	121,145	115,312	41.77%
YoY %	26.17%	18.63%	3.33%	2.46%	1.55%	5.06%	-	-
Horiz. %	169.05%	133.99%	112.94%	109.31%	106.69%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,027	165,382	163,108	161,075	161,510	163,591	166,738	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.86%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	13,310	14,520	15,730	14,520	14,520	15,730	16,940	-14.81%
YoY %	-8.33%	-7.69%	8.33%	0.00%	-7.69%	-7.14%	-	-
Horiz. %	78.57%	85.71%	92.86%	85.71%	85.71%	92.86%	100.00%	-
Div Payout %	74.20%	96.72%	140.79%	160.19%	163.44%	150.41%	114.86%	-
YoY %	-23.28%	-31.30%	-12.11%	-1.99%	8.66%	30.95%	-	-
Horiz. %	64.60%	84.21%	122.58%	139.47%	142.29%	130.95%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	164,027	165,382	163,108	161,075	161,510	163,591	166,738	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.86%	98.11%	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%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.19%	10.33%	8.06%	6.82%	6.85%	8.00%	11.28%	-
YoY %	8.33%	28.16%	18.18%	-0.44%	-14.38%	-29.08%	-	-
Horiz. %	99.20%	91.58%	71.45%	60.46%	60.73%	70.92%	100.00%	-
ROE	10.94%	9.08%	6.85%	5.63%	5.50%	6.39%	8.85%	-
YoY %	20.48%	32.55%	21.67%	2.36%	-13.93%	-27.80%	-	-
Horiz. %	123.62%	102.60%	77.40%	63.62%	62.15%	72.20%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	45.35	35.60	29.27	27.95	27.29	27.21	26.85	41.69%
YoY %	27.39%	21.63%	4.72%	2.42%	0.29%	1.34%	-	-
Horiz. %	168.90%	132.59%	109.01%	104.10%	101.64%	101.34%	100.00%	-
EPS	3.71	3.10	2.31	1.87	1.84	2.16	3.05	13.90%
YoY %	19.68%	34.20%	23.53%	1.63%	-14.81%	-29.18%	-	-
Horiz. %	121.64%	101.64%	75.74%	61.31%	60.33%	70.82%	100.00%	-
DPS	2.75	3.00	3.25	3.00	3.00	3.25	3.50	-14.81%
YoY %	-8.33%	-7.69%	8.33%	0.00%	-7.69%	-7.14%	-	-
Horiz. %	78.57%	85.71%	92.86%	85.71%	85.71%	92.86%	100.00%	-
NAPS	0.3389	0.3417	0.337	0.3328	0.3337	0.338	0.3445	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.87%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	27.79	21.81	17.93	17.13	16.72	16.67	16.46	41.65%
YoY %	27.42%	21.64%	4.67%	2.45%	0.30%	1.28%	-	-
Horiz. %	168.83%	132.50%	108.93%	104.07%	101.58%	101.28%	100.00%	-
EPS	2.27	1.90	1.41	1.15	1.12	1.32	1.87	13.75%
YoY %	19.47%	34.75%	22.61%	2.68%	-15.15%	-29.41%	-	-
Horiz. %	121.39%	101.60%	75.40%	61.50%	59.89%	70.59%	100.00%	-
DPS	1.69	1.84	1.99	1.84	1.84	1.99	2.14	-14.52%
YoY %	-8.15%	-7.54%	8.15%	0.00%	-7.54%	-7.01%	-	-
Horiz. %	78.97%	85.98%	92.99%	85.98%	85.98%	92.99%	100.00%	-
NAPS	0.2077	0.2094	0.2065	0.2039	0.2045	0.2071	0.2111	-1.07%
YoY %	-0.81%	1.40%	1.28%	-0.29%	-1.26%	-1.89%	-	-
Horiz. %	98.39%	99.19%	97.82%	96.59%	96.87%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.52	1.79	2.08	2.31	2.06	2.25	1.98	-
P/RPS	3.35	5.03	7.11	8.27	7.55	8.27	7.37	-40.79%
YoY %	-33.40%	-29.25%	-14.03%	9.54%	-8.71%	12.21%	-	-
Horiz. %	45.45%	68.25%	96.47%	112.21%	102.44%	112.21%	100.00%	-
P/EPS	41.01	57.71	90.10	123.35	112.23	104.13	64.98	-26.36%
YoY %	-28.94%	-35.95%	-26.96%	9.91%	7.78%	60.25%	-	-
Horiz. %	63.11%	88.81%	138.66%	189.83%	172.71%	160.25%	100.00%	-
EY	2.44	1.73	1.11	0.81	0.89	0.96	1.54	35.79%
YoY %	41.04%	55.86%	37.04%	-8.99%	-7.29%	-37.66%	-	-
Horiz. %	158.44%	112.34%	72.08%	52.60%	57.79%	62.34%	100.00%	-
DY	1.81	1.68	1.56	1.30	1.46	1.44	1.77	1.49%
YoY %	7.74%	7.69%	20.00%	-10.96%	1.39%	-18.64%	-	-
Horiz. %	102.26%	94.92%	88.14%	73.45%	82.49%	81.36%	100.00%	-
P/NAPS	4.49	5.24	6.17	6.94	6.17	6.66	5.75	-15.16%
YoY %	-14.31%	-15.07%	-11.10%	12.48%	-7.36%	15.83%	-	-
Horiz. %	78.09%	91.13%	107.30%	120.70%	107.30%	115.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	23/11/17	24/08/17	22/05/17	22/02/17	23/11/16	24/08/16	-
Price	1.67	1.21	1.75	2.35	2.24	2.20	2.10	-
P/RPS	3.68	3.40	5.98	8.41	8.21	8.09	7.82	-39.41%
YoY %	8.24%	-43.14%	-28.89%	2.44%	1.48%	3.45%	-	-
Horiz. %	47.06%	43.48%	76.47%	107.54%	104.99%	103.45%	100.00%	-
P/EPS	45.06	39.01	75.81	125.49	122.04	101.82	68.92	-24.61%
YoY %	15.51%	-48.54%	-39.59%	2.83%	19.86%	47.74%	-	-
Horiz. %	65.38%	56.60%	110.00%	182.08%	177.07%	147.74%	100.00%	-
EY	2.22	2.56	1.32	0.80	0.82	0.98	1.45	32.73%
YoY %	-13.28%	93.94%	65.00%	-2.44%	-16.33%	-32.41%	-	-
Horiz. %	153.10%	176.55%	91.03%	55.17%	56.55%	67.59%	100.00%	-
DY	1.65	2.48	1.86	1.28	1.34	1.48	1.67	-0.79%
YoY %	-33.47%	33.33%	45.31%	-4.48%	-9.46%	-11.38%	-	-
Horiz. %	98.80%	148.50%	111.38%	76.65%	80.24%	88.62%	100.00%	-
P/NAPS	4.93	3.54	5.19	7.06	6.71	6.51	6.10	-13.20%
YoY %	39.27%	-31.79%	-26.49%	5.22%	3.07%	6.72%	-	-
Horiz. %	80.82%	58.03%	85.08%	115.74%	110.00%	106.72%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 04 June 2024

MQ Trader

MQ Trading Signals

2024-06-04 16:25:00

EMA 5

5 Mins

BUY

2024-06-04 16:10:00

EMA 5

10 Mins

BUY

2024-06-04 16:00:00

EMA 5

5 Mins

SELL

2024-06-04 16:00:00

EMA 5

30 Mins

BUY

2024-06-04 16:00:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

JCY

JCY INTERNATIONAL BERHAD

379

NOTION

NOTION VTEC BHD

355

HLIND

HONG LEONG INDUSTRIES BHD

298

MPI

MALAYSIAN PACIFIC INDUSTRIES

293

PTRANS

PERAK TRANSIT BERHAD

280

YTLPOWR

YTL POWER INTERNATIONAL BHD

223

GENTING

GENTING BHD

190

MAYBANK

MALAYAN BANKING BHD

164

DNEX

DAGANG NEXCHANGE BERHAD

156

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

JCY

0.595

+0.07

138,308,500

HSI-CV7

0.155

+0.02

134,043,300

HSI-HU8

0.125

-0.005

128,181,400

SNS

0.655

+0.05

88,666,100

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.10

0.00

68,232,300

SEALINK

0.305

+0.025

63,008,000

E&O-LR

0.055

+0.01

56,261,700

FAJAR-WC

0.125

+0.015

48,349,700

More active Stocks

DLADY

37.00

+1.00

63,500

MPI

37.70

+0.86

297,300

PANAMY

20.56

+0.36

57,500

KLK

21.20

+0.34

2,050,800

SAM

6.26

+0.30

650,900

HLFG

17.32

+0.30

465,500

MISC

8.60

+0.26

8,727,500

PMETAL

5.83

+0.23

32,490,100

HLBANK

19.48

+0.22

756,400

SIMEPLT

4.45

+0.20

9,261,500

More gainer Stocks

CARLSBG

19.26

-0.54

347,200

PETDAG

19.36

-0.44

1,050,900

AJI

15.94

-0.40

124,500

BAT

8.55

-0.35

118,700

HLIND

11.40

-0.28

90,200

ALLIANZ

22.08

-0.22

47,200

GCB-C5

1.07

-0.21

5,000

MCEMENT

5.01

-0.19

2,214,700

TIMECOM

5.09

-0.19

1,307,200

ORIENT

6.97

-0.18

1,220,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More