[AWANTEC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.35%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 131,684 103,527 96,902 113,203 118,502 79,122 10.71%
PBT 17,280 16,786 29,323 41,380 38,033 23,056 -5.59%
Tax -6,741 -1,002 -118 352 -591 0 -
NP 10,539 15,784 29,205 41,732 37,442 23,056 -14.47%
-
NP to SH 10,458 15,948 29,213 41,732 37,442 23,056 -14.60%
-
Tax Rate 39.01% 5.97% 0.40% -0.85% 1.55% 0.00% -
Total Cost 121,145 87,743 67,697 71,471 81,060 56,066 16.64%
-
Net Worth 163,591 171,336 172,062 91,394 75,988 63,352 20.86%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,730 15,730 20,528 26,398 13,301 85 183.76%
Div Payout % 150.41% 98.63% 70.27% 63.26% 35.53% 0.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 163,591 171,336 172,062 91,394 75,988 63,352 20.86%
NOSH 484,000 484,000 484,000 219,803 220,064 214,754 17.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.00% 15.25% 30.14% 36.86% 31.60% 29.14% -
ROE 6.39% 9.31% 16.98% 45.66% 49.27% 36.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.21 21.39 20.02 51.50 53.85 36.84 -5.87%
EPS 2.16 3.30 6.04 18.99 17.01 10.74 -27.41%
DPS 3.25 3.25 4.24 12.00 6.05 0.04 140.73%
NAPS 0.338 0.354 0.3555 0.4158 0.3453 0.295 2.75%
Adjusted Per Share Value based on latest NOSH - 219,803
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.67 13.10 12.27 14.33 15.00 10.02 10.70%
EPS 1.32 2.02 3.70 5.28 4.74 2.92 -14.66%
DPS 1.99 1.99 2.60 3.34 1.68 0.01 187.91%
NAPS 0.2071 0.2169 0.2178 0.1157 0.0962 0.0802 20.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.25 1.85 1.86 2.04 1.13 0.52 -
P/RPS 8.27 8.65 9.29 3.96 2.10 1.41 42.39%
P/EPS 104.13 56.14 30.82 10.74 6.64 4.84 84.60%
EY 0.96 1.78 3.25 9.31 15.06 20.65 -45.82%
DY 1.44 1.76 2.28 5.88 5.35 0.08 78.14%
P/NAPS 6.66 5.23 5.23 4.91 3.27 1.76 30.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/16 25/11/15 26/11/14 20/11/13 14/11/12 - -
Price 2.20 2.46 1.58 2.50 1.22 0.00 -
P/RPS 8.09 11.50 7.89 4.85 2.27 0.00 -
P/EPS 101.82 74.66 26.18 13.17 7.17 0.00 -
EY 0.98 1.34 3.82 7.59 13.95 0.00 -
DY 1.48 1.32 2.68 4.80 4.96 0.00 -
P/NAPS 6.51 6.95 4.44 6.01 3.53 0.00 -

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
Post a Comment