[AWANTEC] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 37.43%
YoY- -41.08%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 147,579 107,356 91,162 66,490 88,971 85,874 79,123 10.93%
PBT 19,557 9,810 14,958 18,551 31,421 26,677 23,057 -2.70%
Tax -3,339 -2,335 -1,002 -76 -67 210 0 -
NP 16,218 7,475 13,956 18,475 31,354 26,887 23,057 -5.69%
-
NP to SH 13,604 7,475 14,120 18,475 31,354 26,887 23,057 -8.41%
-
Tax Rate 17.07% 23.80% 6.70% 0.41% 0.21% -0.79% 0.00% -
Total Cost 131,361 99,881 77,206 48,015 57,617 58,987 56,066 15.23%
-
Net Worth 165,382 163,591 171,336 172,062 91,487 75,974 27,571 34.75%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 10,890 10,890 13,310 17,859 19,802 154 3,738 19.48%
Div Payout % 80.05% 145.69% 94.26% 96.67% 63.16% 0.57% 16.21% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 165,382 163,591 171,336 172,062 91,487 75,974 27,571 34.75%
NOSH 484,000 484,000 484,000 484,000 220,028 220,024 93,461 31.50%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.99% 6.96% 15.31% 27.79% 35.24% 31.31% 29.14% -
ROE 8.23% 4.57% 8.24% 10.74% 34.27% 35.39% 83.63% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.49 22.18 18.84 13.74 40.44 39.03 84.66 -15.63%
EPS 2.81 1.54 2.92 3.82 14.25 12.22 24.67 -30.35%
DPS 2.25 2.25 2.75 3.69 9.00 0.07 4.00 -9.13%
NAPS 0.3417 0.338 0.354 0.3555 0.4158 0.3453 0.295 2.47%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.68 13.59 11.54 8.42 11.26 10.87 10.02 10.92%
EPS 1.72 0.95 1.79 2.34 3.97 3.40 2.92 -8.43%
DPS 1.38 1.38 1.69 2.26 2.51 0.02 0.47 19.64%
NAPS 0.2094 0.2071 0.2169 0.2178 0.1158 0.0962 0.0349 34.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.79 2.25 1.85 1.86 2.04 1.13 0.52 -
P/RPS 5.87 10.14 9.82 13.54 5.04 2.90 0.61 45.79%
P/EPS 63.68 145.69 63.41 48.73 14.32 9.25 2.11 76.35%
EY 1.57 0.69 1.58 2.05 6.99 10.81 47.44 -43.30%
DY 1.26 1.00 1.49 1.98 4.41 0.06 7.69 -26.00%
P/NAPS 5.24 6.66 5.23 5.23 4.91 3.27 1.76 19.92%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 25/11/15 26/11/14 20/11/13 14/11/12 15/11/11 -
Price 1.21 2.20 2.46 1.58 2.50 1.22 0.77 -
P/RPS 3.97 9.92 13.06 11.50 6.18 3.13 0.91 27.79%
P/EPS 43.05 142.45 84.32 41.39 17.54 9.98 3.12 54.80%
EY 2.32 0.70 1.19 2.42 5.70 10.02 32.04 -35.41%
DY 1.86 1.02 1.12 2.34 3.60 0.06 5.19 -15.70%
P/NAPS 3.54 6.51 6.95 4.44 6.01 3.53 2.61 5.20%

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