[AWC] YoY Quarter Result on 2014-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 66,204 67,123 37,812 32,160 26,850 25,420 25,919 16.90% YoY % -1.37% 77.52% 17.57% 19.78% 5.63% -1.93% - Horiz. % 255.43% 258.97% 145.89% 124.08% 103.59% 98.07% 100.00%
PBT 8,057 10,101 2,129 3,860 270 -3,287 1,738 29.10% YoY % -20.24% 374.45% -44.84% 1,329.63% 108.21% -289.13% - Horiz. % 463.58% 581.19% 122.50% 222.09% 15.54% -189.13% 100.00%
Tax -1,727 -1,868 -415 -462 -257 -56 -144 51.24% YoY % 7.55% -350.12% 10.17% -79.77% -358.93% 61.11% - Horiz. % 1,199.31% 1,297.22% 288.19% 320.83% 178.47% 38.89% 100.00%
NP 6,330 8,233 1,714 3,398 13 -3,343 1,594 25.81% YoY % -23.11% 380.34% -49.56% 26,038.46% 100.39% -309.72% - Horiz. % 397.11% 516.50% 107.53% 213.17% 0.82% -209.72% 100.00%
NP to SH 5,063 5,438 1,254 2,510 350 -3,063 725 38.21% YoY % -6.90% 333.65% -50.04% 617.14% 111.43% -522.48% - Horiz. % 698.34% 750.07% 172.97% 346.21% 48.28% -422.48% 100.00%
Tax Rate 21.43 % 18.49 % 19.49 % 11.97 % 95.19 % - % 8.29 % 17.13% YoY % 15.90% -5.13% 62.82% -87.43% 0.00% 0.00% - Horiz. % 258.50% 223.04% 235.10% 144.39% 1,148.25% 0.00% 100.00%
Total Cost 59,874 58,890 36,098 28,762 26,837 28,763 24,325 16.18% YoY % 1.67% 63.14% 25.51% 7.17% -6.70% 18.24% - Horiz. % 246.14% 242.10% 148.40% 118.24% 110.33% 118.24% 100.00%
Net Worth 146,853 123,779 93,826 81,405 69,999 69,818 72,499 12.47% YoY % 18.64% 31.92% 15.26% 16.29% 0.26% -3.70% - Horiz. % 202.56% 170.73% 129.42% 112.28% 96.55% 96.30% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 3,378 3,398 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.59% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.41% 100.00%
Div Payout % - % - % - % - % - % - % 468.75 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 146,853 123,779 93,826 81,405 69,999 69,818 72,499 12.47% YoY % 18.64% 31.92% 15.26% 16.29% 0.26% -3.70% - Horiz. % 202.56% 170.73% 129.42% 112.28% 96.55% 96.30% 100.00%
NOSH 265,078 258,952 223,928 226,126 218,750 225,220 226,562 2.65% YoY % 2.37% 15.64% -0.97% 3.37% -2.87% -0.59% - Horiz. % 117.00% 114.30% 98.84% 99.81% 96.55% 99.41% 100.00%
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 9.56 % 12.27 % 4.53 % 10.57 % 0.05 % -13.15 % 6.15 % 7.62% YoY % -22.09% 170.86% -57.14% 21,040.00% 100.38% -313.82% - Horiz. % 155.45% 199.51% 73.66% 171.87% 0.81% -213.82% 100.00%
ROE 3.45 % 4.39 % 1.34 % 3.08 % 0.50 % -4.39 % 1.00 % 22.90% YoY % -21.41% 227.61% -56.49% 516.00% 111.39% -539.00% - Horiz. % 345.00% 439.00% 134.00% 308.00% 50.00% -439.00% 100.00%
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 24.98 25.92 16.89 14.22 12.27 11.29 11.44 13.89% YoY % -3.63% 53.46% 18.78% 15.89% 8.68% -1.31% - Horiz. % 218.36% 226.57% 147.64% 124.30% 107.26% 98.69% 100.00%
EPS 1.91 2.10 0.56 1.11 0.16 -1.36 0.32 34.65% YoY % -9.05% 275.00% -49.55% 593.75% 111.76% -525.00% - Horiz. % 596.88% 656.25% 175.00% 346.88% 50.00% -425.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.5540 0.4780 0.4190 0.3600 0.3200 0.3100 0.3200 9.57% YoY % 15.90% 14.08% 16.39% 12.50% 3.23% -3.12% - Horiz. % 173.12% 149.38% 130.94% 112.50% 100.00% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.15 22.46 12.65 10.76 8.98 8.50 8.67 16.90% YoY % -1.38% 77.55% 17.57% 19.82% 5.65% -1.96% - Horiz. % 255.48% 259.05% 145.91% 124.11% 103.58% 98.04% 100.00%
EPS 1.69 1.82 0.42 0.84 0.12 -1.02 0.24 38.40% YoY % -7.14% 333.33% -50.00% 600.00% 111.76% -525.00% - Horiz. % 704.17% 758.33% 175.00% 350.00% 50.00% -425.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.13 1.14 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.88% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.12% 100.00%
NAPS 0.4913 0.4141 0.3139 0.2723 0.2342 0.2336 0.2425 12.48% YoY % 18.64% 31.92% 15.28% 16.27% 0.26% -3.67% - Horiz. % 202.60% 170.76% 129.44% 112.29% 96.58% 96.33% 100.00%
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 1.0400 0.7850 0.3900 0.3600 0.2500 0.2300 0.2100 -
P/RPS 4.16 3.03 2.31 2.53 2.04 2.04 1.84 14.55% YoY % 37.29% 31.17% -8.70% 24.02% 0.00% 10.87% - Horiz. % 226.09% 164.67% 125.54% 137.50% 110.87% 110.87% 100.00%
P/EPS 54.45 37.38 69.64 32.43 156.25 -16.91 65.63 -3.06% YoY % 45.67% -46.32% 114.74% -79.24% 1,024.01% -125.77% - Horiz. % 82.97% 56.96% 106.11% 49.41% 238.08% -25.77% 100.00%
EY 1.84 2.68 1.44 3.08 0.64 -5.91 1.52 3.23% YoY % -31.34% 86.11% -53.25% 381.25% 110.83% -488.82% - Horiz. % 121.05% 176.32% 94.74% 202.63% 42.11% -388.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.52 7.14 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.68% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.32% 100.00%
P/NAPS 1.88 1.64 0.93 1.00 0.78 0.74 0.66 19.04% YoY % 14.63% 76.34% -7.00% 28.21% 5.41% 12.12% - Horiz. % 284.85% 248.48% 140.91% 151.52% 118.18% 112.12% 100.00%
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 21/11/17 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 -
Price 1.0000 0.8900 0.4100 0.3550 0.2750 0.2400 0.2500 -
P/RPS 4.00 3.43 2.43 2.50 2.24 2.13 2.19 10.55% YoY % 16.62% 41.15% -2.80% 11.61% 5.16% -2.74% - Horiz. % 182.65% 156.62% 110.96% 114.16% 102.28% 97.26% 100.00%
P/EPS 52.36 42.38 73.21 31.98 171.88 -17.65 78.13 -6.45% YoY % 23.55% -42.11% 128.92% -81.39% 1,073.82% -122.59% - Horiz. % 67.02% 54.24% 93.70% 40.93% 219.99% -22.59% 100.00%
EY 1.91 2.36 1.37 3.13 0.58 -5.67 1.28 6.89% YoY % -19.07% 72.26% -56.23% 439.66% 110.23% -542.97% - Horiz. % 149.22% 184.38% 107.03% 244.53% 45.31% -442.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.25 6.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.17% 100.00%
P/NAPS 1.81 1.86 0.98 0.99 0.86 0.77 0.78 15.05% YoY % -2.69% 89.80% -1.01% 15.12% 11.69% -1.28% - Horiz. % 232.05% 238.46% 125.64% 126.92% 110.26% 98.72% 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 30.09.2014.pdf 
