[AWANTEC] QoQ TTM Result on 31-Mar-2018

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	203,557	253,319	249,076	248,363	219,506	172,295	141,661	27.25%
YoY %	-19.64%	1.70%	0.29%	13.15%	27.40%	21.62%	-	-
Horiz. %	143.69%	178.82%	175.83%	175.32%	154.95%	121.62%	100.00%	-
PBT	23,417	40,546	46,894	47,246	37,978	21,278	13,537	43.95%
YoY %	-42.25%	-13.54%	-0.75%	24.40%	78.48%	57.18%	-	-
Horiz. %	172.99%	299.52%	346.41%	349.01%	280.55%	157.18%	100.00%	-
Tax	-16,380	-25,727	-19,812	-16,876	-13,408	-3,487	-2,115	289.98%
YoY %	36.33%	-29.86%	-17.40%	-25.87%	-284.51%	-64.87%	-	-
Horiz. %	774.47%	1,216.41%	936.74%	797.92%	633.95%	164.87%	100.00%	-
NP	7,037	14,819	27,082	30,370	24,570	17,791	11,422	-27.53%
YoY %	-52.51%	-45.28%	-10.83%	23.61%	38.10%	55.76%	-	-
Horiz. %	61.61%	129.74%	237.10%	265.89%	215.11%	155.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	704	4,551	15,946	21,234	17,938	15,013	11,173	-84.08%
YoY %	-84.53%	-71.46%	-24.90%	18.37%	19.48%	34.37%	-	-
Horiz. %	6.30%	40.73%	142.72%	190.05%	160.55%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.95%	63.45%	42.25%	35.72%	35.30%	16.39%	15.62%	-
YoY %	10.24%	50.18%	18.28%	1.19%	115.38%	4.93%	-	-
Horiz. %	447.82%	406.21%	270.49%	228.68%	225.99%	104.93%	100.00%	-
Total Cost	196,520	238,500	221,994	217,993	194,936	154,504	130,239	31.45%
YoY %	-17.60%	7.44%	1.84%	11.83%	26.17%	18.63%	-	-
Horiz. %	150.89%	183.12%	170.45%	167.38%	149.68%	118.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,945	159,090	166,253	170,513	164,027	165,382	163,108	-1.70%
YoY %	-0.09%	-4.31%	-2.50%	3.95%	-0.82%	1.39%	-	-
Horiz. %	97.45%	97.54%	101.93%	104.54%	100.56%	101.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	3,388	5,808	8,228	12,100	13,310	14,520	15,730	-63.96%
YoY %	-41.67%	-29.41%	-32.00%	-9.09%	-8.33%	-7.69%	-	-
Horiz. %	21.54%	36.92%	52.31%	76.92%	84.62%	92.31%	100.00%	-
Div Payout %	481.25%	127.62%	51.60%	56.98%	74.20%	96.72%	140.79%	-
YoY %	277.10%	147.33%	-9.44%	-23.21%	-23.28%	-31.30%	-	-
Horiz. %	341.82%	90.65%	36.65%	40.47%	52.70%	68.70%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	158,945	159,090	166,253	170,513	164,027	165,382	163,108	-1.70%
YoY %	-0.09%	-4.31%	-2.50%	3.95%	-0.82%	1.39%	-	-
Horiz. %	97.45%	97.54%	101.93%	104.54%	100.56%	101.39%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	3.46%	5.85%	10.87%	12.23%	11.19%	10.33%	8.06%	-
YoY %	-40.85%	-46.18%	-11.12%	9.29%	8.33%	28.16%	-	-
Horiz. %	42.93%	72.58%	134.86%	151.74%	138.83%	128.16%	100.00%	-
ROE	0.44%	2.86%	9.59%	12.45%	10.94%	9.08%	6.85%	-
YoY %	-84.62%	-70.18%	-22.97%	13.80%	20.48%	32.55%	-	-
Horiz. %	6.42%	41.75%	140.00%	181.75%	159.71%	132.55%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	42.06	52.34	51.46	51.31	45.35	35.60	29.27	27.25%
YoY %	-19.64%	1.71%	0.29%	13.14%	27.39%	21.63%	-	-
Horiz. %	143.70%	178.82%	175.81%	175.30%	154.94%	121.63%	100.00%	-
EPS	0.15	0.94	3.29	4.39	3.71	3.10	2.31	-83.76%
YoY %	-84.04%	-71.43%	-25.06%	18.33%	19.68%	34.20%	-	-
Horiz. %	6.49%	40.69%	142.42%	190.04%	160.61%	134.20%	100.00%	-
DPS	0.70	1.20	1.70	2.50	2.75	3.00	3.25	-63.96%
YoY %	-41.67%	-29.41%	-32.00%	-9.09%	-8.33%	-7.69%	-	-
Horiz. %	21.54%	36.92%	52.31%	76.92%	84.62%	92.31%	100.00%	-
NAPS	0.3284	0.3287	0.3435	0.3523	0.3389	0.3417	0.337	-1.70%
YoY %	-0.09%	-4.31%	-2.50%	3.95%	-0.82%	1.39%	-	-
Horiz. %	97.45%	97.54%	101.93%	104.54%	100.56%	101.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	25.77	32.07	31.53	31.44	27.79	21.81	17.93	27.27%
YoY %	-19.64%	1.71%	0.29%	13.13%	27.42%	21.64%	-	-
Horiz. %	143.73%	178.86%	175.85%	175.35%	154.99%	121.64%	100.00%	-
EPS	0.09	0.58	2.02	2.69	2.27	1.90	1.41	-83.94%
YoY %	-84.48%	-71.29%	-24.91%	18.50%	19.47%	34.75%	-	-
Horiz. %	6.38%	41.13%	143.26%	190.78%	160.99%	134.75%	100.00%	-
DPS	0.43	0.74	1.04	1.53	1.68	1.84	1.99	-63.89%
YoY %	-41.89%	-28.85%	-32.03%	-8.93%	-8.70%	-7.54%	-	-
Horiz. %	21.61%	37.19%	52.26%	76.88%	84.42%	92.46%	100.00%	-
NAPS	0.2012	0.2014	0.2105	0.2158	0.2076	0.2093	0.2065	-1.71%
YoY %	-0.10%	-4.32%	-2.46%	3.95%	-0.81%	1.36%	-	-
Horiz. %	97.43%	97.53%	101.94%	104.50%	100.53%	101.36%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.455	1.04	1.08	1.28	1.52	1.79	2.08	-
P/RPS	1.08	1.99	2.10	2.49	3.35	5.03	7.11	-71.43%
YoY %	-45.73%	-5.24%	-15.66%	-25.67%	-33.40%	-29.25%	-	-
Horiz. %	15.19%	27.99%	29.54%	35.02%	47.12%	70.75%	100.00%	-
P/EPS	312.81	110.60	32.78	29.18	41.01	57.71	90.10	128.76%
YoY %	182.83%	237.40%	12.34%	-28.85%	-28.94%	-35.95%	-	-
Horiz. %	347.18%	122.75%	36.38%	32.39%	45.52%	64.05%	100.00%	-
EY	0.32	0.90	3.05	3.43	2.44	1.73	1.11	-56.26%
YoY %	-64.44%	-70.49%	-11.08%	40.57%	41.04%	55.86%	-	-
Horiz. %	28.83%	81.08%	274.77%	309.01%	219.82%	155.86%	100.00%	-
DY	1.54	1.15	1.57	1.95	1.81	1.68	1.56	-0.85%
YoY %	33.91%	-26.75%	-19.49%	7.73%	7.74%	7.69%	-	-
Horiz. %	98.72%	73.72%	100.64%	125.00%	116.03%	107.69%	100.00%	-
P/NAPS	1.39	3.16	3.14	3.63	4.49	5.24	6.17	-62.87%
YoY %	-56.01%	0.64%	-13.50%	-19.15%	-14.31%	-15.07%	-	-
Horiz. %	22.53%	51.22%	50.89%	58.83%	72.77%	84.93%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	28/11/18	29/08/18	15/05/18	27/02/18	23/11/17	24/08/17	-
Price	0.38	0.56	1.27	1.11	1.67	1.21	1.75	-
P/RPS	0.90	1.07	2.47	2.16	3.68	3.40	5.98	-71.60%
YoY %	-15.89%	-56.68%	14.35%	-41.30%	8.24%	-43.14%	-	-
Horiz. %	15.05%	17.89%	41.30%	36.12%	61.54%	56.86%	100.00%	-
P/EPS	261.25	59.56	38.55	25.30	45.06	39.01	75.81	127.63%
YoY %	338.63%	54.50%	52.37%	-43.85%	15.51%	-48.54%	-	-
Horiz. %	344.61%	78.56%	50.85%	33.37%	59.44%	51.46%	100.00%	-
EY	0.38	1.68	2.59	3.95	2.22	2.56	1.32	-56.30%
YoY %	-77.38%	-35.14%	-34.43%	77.93%	-13.28%	93.94%	-	-
Horiz. %	28.79%	127.27%	196.21%	299.24%	168.18%	193.94%	100.00%	-
DY	1.84	2.14	1.34	2.25	1.65	2.48	1.86	-0.71%
YoY %	-14.02%	59.70%	-40.44%	36.36%	-33.47%	33.33%	-	-
Horiz. %	98.92%	115.05%	72.04%	120.97%	88.71%	133.33%	100.00%	-
P/NAPS	1.16	1.70	3.70	3.15	4.93	3.54	5.19	-63.07%
YoY %	-31.76%	-54.05%	17.46%	-36.11%	39.27%	-31.79%	-	-
Horiz. %	22.35%	32.76%	71.29%	60.69%	94.99%	68.21%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 14:50:00

EMA 5

10 Mins

SELL

2024-07-05 14:50:00

ADX

10 Mins

SELL

2024-07-05 14:35:00

EMA 5

5 Mins

SELL

2024-07-05 14:30:00

ADX

5 Mins

SELL

2024-07-05 14:30:00

TURTLE SYSTEM 20

30 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.105

-0.015

144,579,700

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,473,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

79,958,500

SNS

0.91

+0.025

77,468,800

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.085

-0.005

73,269,700

More active Stocks

NESTLE

122.60

+0.60

13,300

KOBAY

2.40

+0.22

9,719,800

IJM-C76

0.725

+0.165

96,000

KLK

20.24

+0.16

394,200

NPC

1.80

+0.15

1,000

YBS

0.925

+0.14

31,681,400

SUNCON

4.27

+0.14

3,068,400

AIRPORT

10.14

+0.14

1,012,700

PETDAG

17.36

+0.12

357,400

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.50

-0.20

156,000

TOYOVEN

0.885

-0.175

11,192,100

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

YTLPOWR

5.19

-0.13

10,049,900

HEIM

22.06

-0.12

62,300

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.575

-0.105

24,558,700

THETA

1.79

-0.10

4,085,200

CARLSBG

18.66

-0.10

81,000

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