[AWANTEC] YoY TTM Result on 30-Jun-2016 [#2]

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	233,174	203,557	141,661	129,977	104,244	115,582	113,018	11.77%
YoY %	14.55%	43.69%	8.99%	24.69%	-9.81%	2.27%	-	-
Horiz. %	206.32%	180.11%	125.34%	115.01%	92.24%	102.27%	100.00%	-
PBT	-11,916	23,417	13,537	22,408	16,035	36,613	38,843	-
YoY %	-150.89%	72.99%	-39.59%	39.74%	-56.20%	-5.74%	-	-
Horiz. %	-30.68%	60.29%	34.85%	57.69%	41.28%	94.26%	100.00%	-
Tax	-11,060	-16,380	-2,115	-7,743	-76	-109	769	-
YoY %	32.48%	-674.47%	72.69%	-10,088.16%	30.28%	-114.17%	-	-
Horiz. %	-1,438.23%	-2,130.04%	-275.03%	-1,006.89%	-9.88%	-14.17%	100.00%	-
NP	-22,976	7,037	11,422	14,665	15,959	36,504	39,612	-
YoY %	-426.50%	-38.39%	-22.11%	-8.11%	-56.28%	-7.85%	-	-
Horiz. %	-58.00%	17.76%	28.83%	37.02%	40.29%	92.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-28,944	704	11,173	14,748	15,959	36,512	39,612	-
YoY %	-4,211.36%	-93.70%	-24.24%	-7.59%	-56.29%	-7.83%	-	-
Horiz. %	-73.07%	1.78%	28.21%	37.23%	40.29%	92.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	69.95%	15.62%	34.55%	0.47%	0.30%	-1.98%	-
YoY %	-	347.82%	-54.79%	7,251.06%	56.67%	115.15%	-	-
Horiz. %	-	-3,532.83%	-788.89%	-1,744.95%	-23.74%	-15.15%	100.00%	-
Total Cost	256,150	196,520	130,239	115,312	88,285	79,078	73,406	21.17%
YoY %	30.34%	50.89%	12.94%	30.61%	11.64%	7.73%	-	-
Horiz. %	348.95%	267.72%	177.42%	157.09%	120.27%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,913	158,945	163,108	166,738	172,013	98,309	85,885	2.50%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	74.97%	14.47%	-	-
Horiz. %	117.50%	185.07%	189.91%	194.14%	200.28%	114.47%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	3,388	15,730	16,940	15,730	23,381	18,771	-
YoY %	-	-78.46%	-7.14%	7.69%	-32.72%	24.56%	-	-
Horiz. %	-	18.05%	83.80%	90.25%	83.80%	124.56%	100.00%	-
Div Payout %	-	481.25%	140.79%	114.86%	98.57%	64.04%	47.39%	-
YoY %	-	241.82%	22.58%	16.53%	53.92%	35.13%	-	-
Horiz. %	-	1,015.51%	297.09%	242.37%	208.00%	135.13%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	100,913	158,945	163,108	166,738	172,013	98,309	85,885	2.50%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	74.97%	14.47%	-	-
Horiz. %	117.50%	185.07%	189.91%	194.14%	200.28%	114.47%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	440,062	220,219	12.86%
YoY %	0.00%	0.00%	0.00%	0.00%	9.98%	99.83%	-	-
Horiz. %	219.78%	219.78%	219.78%	219.78%	219.78%	199.83%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-9.85%	3.46%	8.06%	11.28%	15.31%	31.58%	35.05%	-
YoY %	-384.68%	-57.07%	-28.55%	-26.32%	-51.52%	-9.90%	-	-
Horiz. %	-28.10%	9.87%	23.00%	32.18%	43.68%	90.10%	100.00%	-
ROE	-28.68%	0.44%	6.85%	8.85%	9.28%	37.14%	46.12%	-
YoY %	-6,618.18%	-93.58%	-22.60%	-4.63%	-75.01%	-19.47%	-	-
Horiz. %	-62.19%	0.95%	14.85%	19.19%	20.12%	80.53%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	48.18	42.06	29.27	26.85	21.54	26.26	51.32	-0.96%
YoY %	14.55%	43.70%	9.01%	24.65%	-17.97%	-48.83%	-	-
Horiz. %	93.88%	81.96%	57.03%	52.32%	41.97%	51.17%	100.00%	-
EPS	-5.98	0.15	2.31	3.05	3.30	8.30	17.99	-
YoY %	-4,086.67%	-93.51%	-24.26%	-7.58%	-60.24%	-53.86%	-	-
Horiz. %	-33.24%	0.83%	12.84%	16.95%	18.34%	46.14%	100.00%	-
DPS	0.00	0.70	3.25	3.50	3.25	5.31	8.53	-
YoY %	0.00%	-78.46%	-7.14%	7.69%	-38.79%	-37.75%	-	-
Horiz. %	0.00%	8.21%	38.10%	41.03%	38.10%	62.25%	100.00%	-
NAPS	0.2085	0.3284	0.337	0.3445	0.3554	0.2234	0.39	-9.17%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	59.09%	-42.72%	-	-
Horiz. %	53.46%	84.21%	86.41%	88.33%	91.13%	57.28%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	29.52	25.77	17.93	16.46	13.20	14.63	14.31	11.77%
YoY %	14.55%	43.73%	8.93%	24.70%	-9.77%	2.24%	-	-
Horiz. %	206.29%	180.08%	125.30%	115.02%	92.24%	102.24%	100.00%	-
EPS	-3.66	0.09	1.41	1.87	2.02	4.62	5.01	-
YoY %	-4,166.67%	-93.62%	-24.60%	-7.43%	-56.28%	-7.78%	-	-
Horiz. %	-73.05%	1.80%	28.14%	37.33%	40.32%	92.22%	100.00%	-
DPS	0.00	0.43	1.99	2.14	1.99	2.96	2.38	-
YoY %	0.00%	-78.39%	-7.01%	7.54%	-32.77%	24.37%	-	-
Horiz. %	0.00%	18.07%	83.61%	89.92%	83.61%	124.37%	100.00%	-
NAPS	0.1278	0.2012	0.2065	0.2111	0.2178	0.1245	0.1087	2.51%
YoY %	-36.48%	-2.57%	-2.18%	-3.08%	74.94%	14.54%	-	-
Horiz. %	117.57%	185.10%	189.97%	194.20%	200.37%	114.54%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.415	0.455	2.08	1.98	2.60	1.90	1.86	-
P/RPS	0.86	1.08	7.11	7.37	12.07	7.23	3.62	-19.81%
YoY %	-20.37%	-84.81%	-3.53%	-38.94%	66.94%	99.72%	-	-
Horiz. %	23.76%	29.83%	196.41%	203.59%	333.43%	199.72%	100.00%	-
P/EPS	-6.94	312.81	90.10	64.98	78.85	22.90	10.34	-
YoY %	-102.22%	247.18%	38.66%	-17.59%	244.32%	121.47%	-	-
Horiz. %	-67.12%	3,025.24%	871.37%	628.43%	762.57%	221.47%	100.00%	-
EY	-14.41	0.32	1.11	1.54	1.27	4.37	9.67	-
YoY %	-4,603.12%	-71.17%	-27.92%	21.26%	-70.94%	-54.81%	-	-
Horiz. %	-149.02%	3.31%	11.48%	15.93%	13.13%	45.19%	100.00%	-
DY	0.00	1.54	1.56	1.77	1.25	2.80	4.59	-
YoY %	0.00%	-1.28%	-11.86%	41.60%	-55.36%	-39.00%	-	-
Horiz. %	0.00%	33.55%	33.99%	38.56%	27.23%	61.00%	100.00%	-
P/NAPS	1.99	1.39	6.17	5.75	7.32	8.50	4.77	-12.57%
YoY %	43.17%	-77.47%	7.30%	-21.45%	-13.88%	78.20%	-	-
Horiz. %	41.72%	29.14%	129.35%	120.55%	153.46%	178.20%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/20	28/02/19	24/08/17	24/08/16	20/08/15	27/08/14	27/08/13	-
Price	0.37	0.38	1.75	2.10	2.16	1.98	1.79	-
P/RPS	0.77	0.90	5.98	7.82	10.03	7.54	3.49	-20.72%
YoY %	-14.44%	-84.95%	-23.53%	-22.03%	33.02%	116.05%	-	-
Horiz. %	22.06%	25.79%	171.35%	224.07%	287.39%	216.05%	100.00%	-
P/EPS	-6.19	261.25	75.81	68.92	65.51	23.86	9.95	-
YoY %	-102.37%	244.61%	10.00%	5.21%	174.56%	139.80%	-	-
Horiz. %	-62.21%	2,625.63%	761.91%	692.66%	658.39%	239.80%	100.00%	-
EY	-16.16	0.38	1.32	1.45	1.53	4.19	10.05	-
YoY %	-4,352.63%	-71.21%	-8.97%	-5.23%	-63.48%	-58.31%	-	-
Horiz. %	-160.80%	3.78%	13.13%	14.43%	15.22%	41.69%	100.00%	-
DY	0.00	1.84	1.86	1.67	1.50	2.68	4.77	-
YoY %	0.00%	-1.08%	11.38%	11.33%	-44.03%	-43.82%	-	-
Horiz. %	0.00%	38.57%	38.99%	35.01%	31.45%	56.18%	100.00%	-
P/NAPS	1.77	1.16	5.19	6.10	6.08	8.86	4.59	-13.62%
YoY %	52.59%	-77.65%	-14.92%	0.33%	-31.38%	93.03%	-	-
Horiz. %	38.56%	25.27%	113.07%	132.90%	132.46%	193.03%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-24 16:50:00

EMA 5

5 Mins

SELL

2024-06-24 16:40:00

EMA 5

5 Mins

BUY

2024-06-24 16:35:00

EMA 5

5 Mins

SELL

2024-06-24 16:30:00

EMA 5

5 Mins

BUY

2024-06-24 16:25:00

EMA 5

5 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

JCY

JCY INTERNATIONAL BERHAD

968

HLIND

HONG LEONG INDUSTRIES BHD

953

PTRANS

PERAK TRANSIT BERHAD

952

GENTING

GENTING BHD

908

DNEX

DAGANG NEXCHANGE BERHAD

582

NOTION

NOTION VTEC BHD

487

MAYBANK

MALAYAN BANKING BHD

453

PBBANK

PUBLIC BANK BHD

441

HEXCAP

HEXTAR CAPITAL BERHAD

438

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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