[AWC] YoY Annualized Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 269,114 285,522 196,010 125,938 100,094 121,086 109,220 16.20% YoY % -5.75% 45.67% 55.64% 25.82% -17.34% 10.86% - Horiz. % 246.40% 261.42% 179.46% 115.31% 91.64% 110.86% 100.00%
PBT 30,142 38,912 18,550 18,258 1,036 3,452 7,158 27.05% YoY % -22.54% 109.77% 1.60% 1,662.36% -69.99% -51.77% - Horiz. % 421.10% 543.62% 259.15% 255.07% 14.47% 48.23% 100.00%
Tax -6,570 -7,340 -4,304 -1,458 -1,326 -3,072 -664 46.47% YoY % 10.49% -70.54% -195.20% -9.95% 56.84% -362.65% - Horiz. % 989.46% 1,105.42% 648.19% 219.58% 199.70% 462.65% 100.00%
NP 23,572 31,572 14,246 16,800 -290 380 6,494 23.94% YoY % -25.34% 121.62% -15.20% 5,893.10% -176.32% -94.15% - Horiz. % 362.98% 486.17% 219.37% 258.70% -4.47% 5.85% 100.00%
NP to SH 20,244 21,314 10,002 10,022 1,780 1,678 3,560 33.57% YoY % -5.02% 113.10% -0.20% 463.03% 6.08% -52.87% - Horiz. % 568.65% 598.71% 280.96% 281.52% 50.00% 47.13% 100.00%
Tax Rate 21.80 % 18.86 % 23.20 % 7.99 % 127.99 % 88.99 % 9.28 % 15.28% YoY % 15.59% -18.71% 190.36% -93.76% 43.83% 858.94% - Horiz. % 234.91% 203.23% 250.00% 86.10% 1,379.20% 958.94% 100.00%
Total Cost 245,542 253,950 181,764 109,138 100,384 120,706 102,726 15.62% YoY % -3.31% 39.71% 66.55% 8.72% -16.84% 17.50% - Horiz. % 239.03% 247.21% 176.94% 106.24% 97.72% 117.50% 100.00%
Net Worth 150,873 128,610 104,107 85,773 73,025 70,294 74,354 12.50% YoY % 17.31% 23.54% 21.37% 17.46% 3.89% -5.46% - Horiz. % 202.91% 172.97% 140.01% 115.36% 98.21% 94.54% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 5,185 - - - 6,802 6,759 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.64% - Horiz. % 0.00% 76.72% 0.00% 0.00% 0.00% 100.64% 100.00%
Div Payout % - % 24.33 % - % - % - % 405.41 % 189.87 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 113.52% - Horiz. % 0.00% 12.81% 0.00% 0.00% 0.00% 213.52% 100.00%
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 150,873 128,610 104,107 85,773 73,025 70,294 74,354 12.50% YoY % 17.31% 23.54% 21.37% 17.46% 3.89% -5.46% - Horiz. % 202.91% 172.97% 140.01% 115.36% 98.21% 94.54% 100.00%
NOSH 268,937 259,294 240,432 225,720 228,205 226,756 225,316 2.99% YoY % 3.72% 7.84% 6.52% -1.09% 0.64% 0.64% - Horiz. % 119.36% 115.08% 106.71% 100.18% 101.28% 100.64% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.76 % 11.06 % 7.27 % 13.34 % -0.29 % 0.31 % 5.95 % 6.65% YoY % -20.80% 52.13% -45.50% 4,700.00% -193.55% -94.79% - Horiz. % 147.23% 185.88% 122.18% 224.20% -4.87% 5.21% 100.00%
ROE 13.42 % 16.57 % 9.61 % 11.68 % 2.44 % 2.39 % 4.79 % 18.71% YoY % -19.01% 72.42% -17.72% 378.69% 2.09% -50.10% - Horiz. % 280.17% 345.93% 200.63% 243.84% 50.94% 49.90% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 100.07 110.11 81.52 55.79 43.86 53.40 48.47 12.83% YoY % -9.12% 35.07% 46.12% 27.20% -17.87% 10.17% - Horiz. % 206.46% 227.17% 168.19% 115.10% 90.49% 110.17% 100.00%
EPS 7.62 8.22 4.16 4.44 0.78 0.74 1.58 29.95% YoY % -7.30% 97.60% -6.31% 469.23% 5.41% -53.16% - Horiz. % 482.28% 520.25% 263.29% 281.01% 49.37% 46.84% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 3.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.5610 0.4960 0.4330 0.3800 0.3200 0.3100 0.3300 9.24% YoY % 13.10% 14.55% 13.95% 18.75% 3.23% -6.06% - Horiz. % 170.00% 150.30% 131.21% 115.15% 96.97% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.03 95.52 65.58 42.13 33.49 40.51 36.54 16.20% YoY % -5.75% 45.65% 55.66% 25.80% -17.33% 10.86% - Horiz. % 246.39% 261.41% 179.47% 115.30% 91.65% 110.86% 100.00%
EPS 6.77 7.13 3.35 3.35 0.60 0.56 1.19 33.58% YoY % -5.05% 112.84% 0.00% 458.33% 7.14% -52.94% - Horiz. % 568.91% 599.16% 281.51% 281.51% 50.42% 47.06% 100.00%
DPS 0.00 1.73 0.00 0.00 0.00 2.28 2.26 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.88% - Horiz. % 0.00% 76.55% 0.00% 0.00% 0.00% 100.88% 100.00%
NAPS 0.5047 0.4303 0.3483 0.2870 0.2443 0.2352 0.2488 12.50% YoY % 17.29% 23.54% 21.36% 17.48% 3.87% -5.47% - Horiz. % 202.85% 172.95% 139.99% 115.35% 98.19% 94.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8900 0.9450 0.3900 0.3000 0.2750 0.2400 0.2500 -
P/RPS 0.89 0.86 0.48 0.54 0.63 0.45 0.52 9.36% YoY % 3.49% 79.17% -11.11% -14.29% 40.00% -13.46% - Horiz. % 171.15% 165.38% 92.31% 103.85% 121.15% 86.54% 100.00%
P/EPS 11.82 11.50 9.38 6.76 35.26 32.43 15.82 -4.74% YoY % 2.78% 22.60% 38.76% -80.83% 8.73% 104.99% - Horiz. % 74.72% 72.69% 59.29% 42.73% 222.88% 204.99% 100.00%
EY 8.46 8.70 10.67 14.80 2.84 3.08 6.32 4.98% YoY % -2.76% -18.46% -27.91% 421.13% -7.79% -51.27% - Horiz. % 133.86% 137.66% 168.83% 234.18% 44.94% 48.73% 100.00%
DY 0.00 2.12 0.00 0.00 0.00 12.50 12.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% - Horiz. % 0.00% 17.67% 0.00% 0.00% 0.00% 104.17% 100.00%
P/NAPS 1.59 1.91 0.90 0.79 0.86 0.77 0.76 13.08% YoY % -16.75% 112.22% 13.92% -8.14% 11.69% 1.32% - Horiz. % 209.21% 251.32% 118.42% 103.95% 113.16% 101.32% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 27/02/12 -
Price 0.7750 0.9850 0.4350 0.3350 0.2850 0.2200 0.2600 -
P/RPS 0.77 0.89 0.53 0.60 0.65 0.41 0.54 6.09% YoY % -13.48% 67.92% -11.67% -7.69% 58.54% -24.07% - Horiz. % 142.59% 164.81% 98.15% 111.11% 120.37% 75.93% 100.00%
P/EPS 10.30 11.98 10.46 7.55 36.54 29.73 16.46 -7.51% YoY % -14.02% 14.53% 38.54% -79.34% 22.91% 80.62% - Horiz. % 62.58% 72.78% 63.55% 45.87% 221.99% 180.62% 100.00%
EY 9.71 8.35 9.56 13.25 2.74 3.36 6.08 8.11% YoY % 16.29% -12.66% -27.85% 383.58% -18.45% -44.74% - Horiz. % 159.70% 137.34% 157.24% 217.93% 45.07% 55.26% 100.00%
DY 0.00 2.03 0.00 0.00 0.00 13.64 11.54 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 18.20% - Horiz. % 0.00% 17.59% 0.00% 0.00% 0.00% 118.20% 100.00%
P/NAPS 1.38 1.99 1.00 0.88 0.89 0.71 0.79 9.73% YoY % -30.65% 99.00% 13.64% -1.12% 25.35% -10.13% - Horiz. % 174.68% 251.90% 126.58% 111.39% 112.66% 89.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Interim Financial Statements 31.12.2014.pdf 
