[AWC] YoY TTM Result on 2014-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 295,220 278,650 133,295 124,880 146,331 112,419 143,367 12.78% YoY % 5.95% 109.05% 6.74% -14.66% 30.17% -21.59% - Horiz. % 205.92% 194.36% 92.97% 87.11% 102.07% 78.41% 100.00%
PBT 37,056 38,296 10,916 17,499 13,207 207 13,856 17.80% YoY % -3.24% 250.82% -37.62% 32.50% 6,280.19% -98.51% - Horiz. % 267.44% 276.39% 78.78% 126.29% 95.32% 1.49% 100.00%
Tax -8,568 -7,954 -1,324 -3,907 -3,940 664 -2,406 23.55% YoY % -7.72% -500.76% 66.11% 0.84% -693.37% 127.60% - Horiz. % 356.11% 330.59% 55.03% 162.39% 163.76% -27.60% 100.00%
NP 28,488 30,342 9,592 13,592 9,267 871 11,450 16.39% YoY % -6.11% 216.33% -29.43% 46.67% 963.95% -92.39% - Horiz. % 248.80% 265.00% 83.77% 118.71% 80.93% 7.61% 100.00%
NP to SH 21,214 21,428 6,521 9,335 7,786 12 6,620 21.40% YoY % -1.00% 228.60% -30.14% 19.89% 64,783.33% -99.82% - Horiz. % 320.45% 323.69% 98.50% 141.01% 117.61% 0.18% 100.00%
Tax Rate 23.12 % 20.77 % 12.13 % 22.33 % 29.83 % -320.77 % 17.36 % 4.89% YoY % 11.31% 71.23% -45.68% -25.14% 109.30% -1,947.75% - Horiz. % 133.18% 119.64% 69.87% 128.63% 171.83% -1,847.75% 100.00%
Total Cost 266,732 248,308 123,703 111,288 137,064 111,548 131,917 12.44% YoY % 7.42% 100.73% 11.16% -18.81% 22.87% -15.44% - Horiz. % 202.20% 188.23% 93.77% 84.36% 103.90% 84.56% 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 5,231 6,422 0 0 2,245 3,378 7,917 -6.67% YoY % -18.54% 0.00% 0.00% 0.00% -33.53% -57.33% - Horiz. % 66.07% 81.11% 0.00% 0.00% 28.36% 42.67% 100.00%
Div Payout % 24.66 % 29.97 % - % - % 28.84 % 28,152.57 % 119.60 % -23.12% YoY % -17.72% 0.00% 0.00% 0.00% -99.90% 23,438.94% - Horiz. % 20.62% 25.06% 0.00% 0.00% 24.11% 23,538.94% 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 9.65 % 10.89 % 7.20 % 10.88 % 6.33 % 0.77 % 7.99 % 3.19% YoY % -11.39% 51.25% -33.82% 71.88% 722.08% -90.36% - Horiz. % 120.78% 136.30% 90.11% 136.17% 79.22% 9.64% 100.00%
ROE 14.45 % 17.31 % 6.95 % 11.47 % 11.12 % 0.02 % 9.13 % 7.94% YoY % -16.52% 149.06% -39.41% 3.15% 55,500.00% -99.78% - Horiz. % 158.27% 189.59% 76.12% 125.63% 121.80% 0.22% 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 111.37 107.61 59.53 55.23 66.89 49.92 63.28 9.87% YoY % 3.49% 80.77% 7.79% -17.43% 33.99% -21.11% - Horiz. % 176.00% 170.05% 94.07% 87.28% 105.70% 78.89% 100.00%
EPS 8.00 8.27 2.91 4.13 3.56 0.01 2.92 18.27% YoY % -3.26% 184.19% -29.54% 16.01% 35,500.00% -99.66% - Horiz. % 273.97% 283.22% 99.66% 141.44% 121.92% 0.34% 100.00%
DPS 1.97 2.50 0.00 0.00 1.03 1.50 3.50 -9.13% YoY % -21.20% 0.00% 0.00% 0.00% -31.33% -57.14% - Horiz. % 56.29% 71.43% 0.00% 0.00% 29.43% 42.86% 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 98.77 93.22 44.59 41.78 48.96 37.61 47.96 12.78% YoY % 5.95% 109.06% 6.73% -14.67% 30.18% -21.58% - Horiz. % 205.94% 194.37% 92.97% 87.11% 102.09% 78.42% 100.00%
EPS 7.10 7.17 2.18 3.12 2.60 0.00 2.21 21.45% YoY % -0.98% 228.90% -30.13% 20.00% 0.00% 0.00% - Horiz. % 321.27% 324.43% 98.64% 141.18% 117.65% 0.00% 100.00%
DPS 1.75 2.15 0.00 0.00 0.75 1.13 2.65 -6.68% YoY % -18.60% 0.00% 0.00% 0.00% -33.63% -57.36% - Horiz. % 66.04% 81.13% 0.00% 0.00% 28.30% 42.64% 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 0.93 0.73 0.66 0.65 0.37 0.46 0.33 18.83% YoY % 27.40% 10.61% 1.54% 75.68% -19.57% 39.39% - Horiz. % 281.82% 221.21% 200.00% 196.97% 112.12% 139.39% 100.00%
P/EPS 13.00 9.49 13.39 8.72 7.02 4,316.73 7.19 10.36% YoY % 36.99% -29.13% 53.56% 24.22% -99.84% 59,937.97% - Horiz. % 180.81% 131.99% 186.23% 121.28% 97.64% 60,037.97% 100.00%
EY 7.70 10.54 7.47 11.47 14.24 0.02 13.91 -9.38% YoY % -26.94% 41.10% -34.87% -19.45% 71,100.00% -99.86% - Horiz. % 55.36% 75.77% 53.70% 82.46% 102.37% 0.14% 100.00%
DY 1.90 3.18 0.00 0.00 4.11 6.52 16.67 -30.35% YoY % -40.25% 0.00% 0.00% 0.00% -36.96% -60.89% - Horiz. % 11.40% 19.08% 0.00% 0.00% 24.66% 39.11% 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 0.90 0.83 0.69 0.64 0.41 0.48 0.40 14.46% YoY % 8.43% 20.29% 7.81% 56.10% -14.58% 20.00% - Horiz. % 225.00% 207.50% 172.50% 160.00% 102.50% 120.00% 100.00%
P/EPS 12.50 10.76 14.08 8.60 7.73 4,504.41 8.56 6.51% YoY % 16.17% -23.58% 63.72% 11.25% -99.83% 52,521.61% - Horiz. % 146.03% 125.70% 164.49% 100.47% 90.30% 52,621.61% 100.00%
EY 8.00 9.30 7.10 11.63 12.94 0.02 11.69 -6.12% YoY % -13.98% 30.99% -38.95% -10.12% 64,600.00% -99.83% - Horiz. % 68.43% 79.56% 60.74% 99.49% 110.69% 0.17% 100.00%
DY 1.97 2.81 0.00 0.00 3.73 6.25 14.00 -27.86% YoY % -29.89% 0.00% 0.00% 0.00% -40.32% -55.36% - Horiz. % 14.07% 20.07% 0.00% 0.00% 26.64% 44.64% 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 
