[AWC] YoY TTM Result on 2013-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 278,650 133,295 124,880 146,331 112,419 143,367 184,299 7.13% YoY % 109.05% 6.74% -14.66% 30.17% -21.59% -22.21% - Horiz. % 151.19% 72.33% 67.76% 79.40% 61.00% 77.79% 100.00%
PBT 38,296 10,916 17,499 13,207 207 13,856 25,601 6.94% YoY % 250.82% -37.62% 32.50% 6,280.19% -98.51% -45.88% - Horiz. % 149.59% 42.64% 68.35% 51.59% 0.81% 54.12% 100.00%
Tax -7,954 -1,324 -3,907 -3,940 664 -2,406 -3,818 13.00% YoY % -500.76% 66.11% 0.84% -693.37% 127.60% 36.98% - Horiz. % 208.33% 34.68% 102.33% 103.20% -17.39% 63.02% 100.00%
NP 30,342 9,592 13,592 9,267 871 11,450 21,783 5.67% YoY % 216.33% -29.43% 46.67% 963.95% -92.39% -47.44% - Horiz. % 139.29% 44.03% 62.40% 42.54% 4.00% 52.56% 100.00%
NP to SH 21,428 6,521 9,335 7,786 12 6,620 11,011 11.72% YoY % 228.60% -30.14% 19.89% 64,783.33% -99.82% -39.88% - Horiz. % 194.61% 59.22% 84.78% 70.71% 0.11% 60.12% 100.00%
Tax Rate 20.77 % 12.13 % 22.33 % 29.83 % -320.77 % 17.36 % 14.91 % 5.67% YoY % 71.23% -45.68% -25.14% 109.30% -1,947.75% 16.43% - Horiz. % 139.30% 81.35% 149.77% 200.07% -2,151.37% 116.43% 100.00%
Total Cost 248,308 123,703 111,288 137,064 111,548 131,917 162,516 7.31% YoY % 100.73% 11.16% -18.81% 22.87% -15.44% -18.83% - Horiz. % 152.79% 76.12% 68.48% 84.34% 68.64% 81.17% 100.00%
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.33% YoY % 31.92% 15.26% 16.29% 0.26% -3.70% 0.05% - Horiz. % 170.82% 129.48% 112.34% 96.60% 96.35% 100.05% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,422 0 0 2,245 3,378 7,917 2,262 18.97% YoY % 0.00% 0.00% 0.00% -33.53% -57.33% 249.89% - Horiz. % 283.80% 0.00% 0.00% 99.24% 149.29% 349.89% 100.00%
Div Payout % 29.97 % - % - % 28.84 % 28,152.57 % 119.60 % 20.55 % 6.48% YoY % 0.00% 0.00% 0.00% -99.90% 23,438.94% 482.00% - Horiz. % 145.84% 0.00% 0.00% 140.34% 136,995.48% 582.00% 100.00%
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,779 93,826 81,405 69,999 69,818 72,499 72,461 9.33% YoY % 31.92% 15.26% 16.29% 0.26% -3.70% 0.05% - Horiz. % 170.82% 129.48% 112.34% 96.60% 96.35% 100.05% 100.00%
NOSH 258,952 223,928 226,126 218,750 225,220 226,562 226,442 2.26% YoY % 15.64% -0.97% 3.37% -2.87% -0.59% 0.05% - Horiz. % 114.36% 98.89% 99.86% 96.60% 99.46% 100.05% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.89 % 7.20 % 10.88 % 6.33 % 0.77 % 7.99 % 11.82 % -1.36% YoY % 51.25% -33.82% 71.88% 722.08% -90.36% -32.40% - Horiz. % 92.13% 60.91% 92.05% 53.55% 6.51% 67.60% 100.00%
ROE 17.31 % 6.95 % 11.47 % 11.12 % 0.02 % 9.13 % 15.20 % 2.19% YoY % 149.06% -39.41% 3.15% 55,500.00% -99.78% -39.93% - Horiz. % 113.88% 45.72% 75.46% 73.16% 0.13% 60.07% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 107.61 59.53 55.23 66.89 49.92 63.28 81.39 4.76% YoY % 80.77% 7.79% -17.43% 33.99% -21.11% -22.25% - Horiz. % 132.22% 73.14% 67.86% 82.18% 61.33% 77.75% 100.00%
EPS 8.27 2.91 4.13 3.56 0.01 2.92 4.86 9.26% YoY % 184.19% -29.54% 16.01% 35,500.00% -99.66% -39.92% - Horiz. % 170.16% 59.88% 84.98% 73.25% 0.21% 60.08% 100.00%
DPS 2.50 0.00 0.00 1.03 1.50 3.50 1.00 16.48% YoY % 0.00% 0.00% 0.00% -31.33% -57.14% 250.00% - Horiz. % 250.00% 0.00% 0.00% 103.00% 150.00% 350.00% 100.00%
NAPS 0.4780 0.4190 0.3600 0.3200 0.3100 0.3200 0.3200 6.91% YoY % 14.08% 16.39% 12.50% 3.23% -3.12% 0.00% - Horiz. % 149.38% 130.94% 112.50% 100.00% 96.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,908 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 93.22 44.59 41.78 48.96 37.61 47.96 61.66 7.12% YoY % 109.06% 6.73% -14.67% 30.18% -21.58% -22.22% - Horiz. % 151.18% 72.32% 67.76% 79.40% 61.00% 77.78% 100.00%
EPS 7.17 2.18 3.12 2.60 0.00 2.21 3.68 11.75% YoY % 228.90% -30.13% 20.00% 0.00% 0.00% -39.95% - Horiz. % 194.84% 59.24% 84.78% 70.65% 0.00% 60.05% 100.00%
DPS 2.15 0.00 0.00 0.75 1.13 2.65 0.76 18.91% YoY % 0.00% 0.00% 0.00% -33.63% -57.36% 248.68% - Horiz. % 282.89% 0.00% 0.00% 98.68% 148.68% 348.68% 100.00%
NAPS 0.4141 0.3139 0.2723 0.2342 0.2336 0.2425 0.2424 9.33% YoY % 31.92% 15.28% 16.27% 0.26% -3.67% 0.04% - Horiz. % 170.83% 129.50% 112.33% 96.62% 96.37% 100.04% 100.00%
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 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7850 0.3900 0.3600 0.2500 0.2300 0.2100 0.2600 -
P/RPS 0.73 0.66 0.65 0.37 0.46 0.33 0.32 14.72% YoY % 10.61% 1.54% 75.68% -19.57% 39.39% 3.13% - Horiz. % 228.12% 206.25% 203.12% 115.62% 143.75% 103.13% 100.00%
P/EPS 9.49 13.39 8.72 7.02 4,316.73 7.19 5.35 10.01% YoY % -29.13% 53.56% 24.22% -99.84% 59,937.97% 34.39% - Horiz. % 177.38% 250.28% 162.99% 131.21% 80,686.54% 134.39% 100.00%
EY 10.54 7.47 11.47 14.24 0.02 13.91 18.70 -9.11% YoY % 41.10% -34.87% -19.45% 71,100.00% -99.86% -25.61% - Horiz. % 56.36% 39.95% 61.34% 76.15% 0.11% 74.39% 100.00%
DY 3.18 0.00 0.00 4.11 6.52 16.67 3.85 -3.13% YoY % 0.00% 0.00% 0.00% -36.96% -60.89% 332.99% - Horiz. % 82.60% 0.00% 0.00% 106.75% 169.35% 432.99% 100.00%
P/NAPS 1.64 0.93 1.00 0.78 0.74 0.66 0.81 12.46% YoY % 76.34% -7.00% 28.21% 5.41% 12.12% -18.52% - Horiz. % 202.47% 114.81% 123.46% 96.30% 91.36% 81.48% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 27/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.8900 0.4100 0.3550 0.2750 0.2400 0.2500 0.2900 -
P/RPS 0.83 0.69 0.64 0.41 0.48 0.40 0.36 14.92% YoY % 20.29% 7.81% 56.10% -14.58% 20.00% 11.11% - Horiz. % 230.56% 191.67% 177.78% 113.89% 133.33% 111.11% 100.00%
P/EPS 10.76 14.08 8.60 7.73 4,504.41 8.56 5.96 10.34% YoY % -23.58% 63.72% 11.25% -99.83% 52,521.61% 43.62% - Horiz. % 180.54% 236.24% 144.30% 129.70% 75,577.35% 143.62% 100.00%
EY 9.30 7.10 11.63 12.94 0.02 11.69 16.77 -9.35% YoY % 30.99% -38.95% -10.12% 64,600.00% -99.83% -30.29% - Horiz. % 55.46% 42.34% 69.35% 77.16% 0.12% 69.71% 100.00%
DY 2.81 0.00 0.00 3.73 6.25 14.00 3.45 -3.36% YoY % 0.00% 0.00% 0.00% -40.32% -55.36% 305.80% - Horiz. % 81.45% 0.00% 0.00% 108.12% 181.16% 405.80% 100.00%
P/NAPS 1.86 0.98 0.99 0.86 0.77 0.78 0.91 12.64% YoY % 89.80% -1.01% 15.12% 11.69% -1.28% -14.29% - Horiz. % 204.40% 107.69% 108.79% 94.51% 84.62% 85.71% 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 30.9.2013.pdf 
