[AWC] YoY Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 68,353 75,639 60,193 30,809 23,197 35,123 28,692 15.55% YoY % -9.63% 25.66% 95.37% 32.81% -33.95% 22.41% - Horiz. % 238.23% 263.62% 209.79% 107.38% 80.85% 122.41% 100.00%
PBT 7,014 9,354 7,146 5,270 248 5,013 1,842 24.94% YoY % -25.02% 30.90% 35.60% 2,025.00% -95.05% 172.15% - Horiz. % 380.78% 507.82% 387.95% 286.10% 13.46% 272.15% 100.00%
Tax -1,558 -1,802 -1,737 -267 -406 -1,480 -189 42.08% YoY % 13.54% -3.74% -550.56% 34.24% 72.57% -683.07% - Horiz. % 824.34% 953.44% 919.05% 141.27% 214.81% 783.07% 100.00%
NP 5,456 7,552 5,409 5,003 -158 3,533 1,653 22.00% YoY % -27.75% 39.62% 8.12% 3,266.46% -104.47% 113.73% - Horiz. % 330.07% 456.87% 327.22% 302.66% -9.56% 213.73% 100.00%
NP to SH 5,060 5,218 3,747 2,502 540 3,903 1,055 29.83% YoY % -3.03% 39.26% 49.76% 363.33% -86.16% 269.95% - Horiz. % 479.62% 494.60% 355.17% 237.16% 51.18% 369.95% 100.00%
Tax Rate 22.21 % 19.26 % 24.31 % 5.07 % 163.71 % 29.52 % 10.26 % 13.72% YoY % 15.32% -20.77% 379.49% -96.90% 454.57% 187.72% - Horiz. % 216.47% 187.72% 236.94% 49.42% 1,595.61% 287.72% 100.00%
Total Cost 62,897 68,087 54,784 25,806 23,355 31,590 27,039 15.09% YoY % -7.62% 24.28% 112.29% 10.49% -26.07% 16.83% - Horiz. % 232.62% 251.81% 202.61% 95.44% 86.38% 116.83% 100.00%
Net Worth 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.58% YoY % 17.17% 15.87% 29.74% 18.96% 2.97% -5.61% - Horiz. % 203.68% 173.83% 150.02% 115.63% 97.20% 94.39% 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 - 2,596 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 49.75 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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 150,873 128,762 111,126 85,654 71,999 69,920 74,074 12.58% YoY % 17.17% 15.87% 29.74% 18.96% 2.97% -5.61% - Horiz. % 203.68% 173.83% 150.02% 115.63% 97.20% 94.39% 100.00%
NOSH 268,937 259,601 256,643 225,405 225,000 225,549 224,468 3.06% YoY % 3.60% 1.15% 13.86% 0.18% -0.24% 0.48% - Horiz. % 119.81% 115.65% 114.33% 100.42% 100.24% 100.48% 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 7.98 % 9.98 % 8.99 % 16.24 % -0.68 % 10.06 % 5.76 % 5.58% YoY % -20.04% 11.01% -44.64% 2,488.24% -106.76% 74.65% - Horiz. % 138.54% 173.26% 156.08% 281.94% -11.81% 174.65% 100.00%
ROE 3.35 % 4.05 % 3.37 % 2.92 % 0.75 % 5.58 % 1.42 % 15.36% YoY % -17.28% 20.18% 15.41% 289.33% -86.56% 292.96% - Horiz. % 235.92% 285.21% 237.32% 205.63% 52.82% 392.96% 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 25.42 29.14 23.45 13.67 10.31 15.57 12.78 12.13% YoY % -12.77% 24.26% 71.54% 32.59% -33.78% 21.83% - Horiz. % 198.90% 228.01% 183.49% 106.96% 80.67% 121.83% 100.00%
EPS 1.88 2.01 1.46 1.11 0.24 1.73 0.47 25.97% YoY % -6.47% 37.67% 31.53% 362.50% -86.13% 268.09% - Horiz. % 400.00% 427.66% 310.64% 236.17% 51.06% 368.09% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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 22.87 25.31 20.14 10.31 7.76 11.75 9.60 15.55% YoY % -9.64% 25.67% 95.34% 32.86% -33.96% 22.40% - Horiz. % 238.23% 263.65% 209.79% 107.40% 80.83% 122.40% 100.00%
EPS 1.69 1.75 1.25 0.84 0.18 1.31 0.35 29.98% YoY % -3.43% 40.00% 48.81% 366.67% -86.26% 274.29% - Horiz. % 482.86% 500.00% 357.14% 240.00% 51.43% 374.29% 100.00%
DPS 0.00 0.87 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5047 0.4308 0.3718 0.2866 0.2409 0.2339 0.2478 12.57% YoY % 17.15% 15.87% 29.73% 18.97% 2.99% -5.61% - Horiz. % 203.67% 173.85% 150.04% 115.66% 97.22% 94.39% 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 3.50 3.24 1.66 2.19 2.67 1.54 1.96 10.14% YoY % 8.02% 95.18% -24.20% -17.98% 73.38% -21.43% - Horiz. % 178.57% 165.31% 84.69% 111.73% 136.22% 78.57% 100.00%
P/EPS 47.30 47.01 26.71 27.03 114.58 13.87 53.19 -1.94% YoY % 0.62% 76.00% -1.18% -76.41% 726.10% -73.92% - Horiz. % 88.93% 88.38% 50.22% 50.82% 215.42% 26.08% 100.00%
EY 2.11 2.13 3.74 3.70 0.87 7.21 1.88 1.94% YoY % -0.94% -43.05% 1.08% 325.29% -87.93% 283.51% - Horiz. % 112.23% 113.30% 198.94% 196.81% 46.28% 383.51% 100.00%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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 3.05 3.38 1.85 2.45 2.76 1.41 2.03 7.01% YoY % -9.76% 82.70% -24.49% -11.23% 95.74% -30.54% - Horiz. % 150.25% 166.50% 91.13% 120.69% 135.96% 69.46% 100.00%
P/EPS 41.19 49.00 29.79 30.18 118.75 12.71 55.32 -4.79% YoY % -15.94% 64.48% -1.29% -74.59% 834.30% -77.02% - Horiz. % 74.46% 88.58% 53.85% 54.56% 214.66% 22.98% 100.00%
EY 2.43 2.04 3.36 3.31 0.84 7.87 1.81 5.03% YoY % 19.12% -39.29% 1.51% 294.05% -89.33% 334.81% - Horiz. % 134.25% 112.71% 185.64% 182.87% 46.41% 434.81% 100.00%
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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 
