[PWF] YoY Annualized Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 331,800 291,002 287,297 251,174 216,182 268,524 262,385 3.99% YoY % 14.02% 1.29% 14.38% 16.19% -19.49% 2.34% - Horiz. % 126.46% 110.91% 109.49% 95.73% 82.39% 102.34% 100.00%
PBT 21,569 14,881 19,893 8,936 -5,488 8,590 6,685 21.54% YoY % 44.94% -25.19% 122.62% 262.83% -163.88% 28.50% - Horiz. % 322.64% 222.60% 297.57% 133.67% -82.09% 128.50% 100.00%
Tax -6,790 -4,617 -5,833 -2,701 -1,110 -1,313 -3,829 10.01% YoY % -47.07% 20.85% -115.94% -143.22% 15.43% 65.70% - Horiz. % 177.33% 120.58% 152.33% 70.54% 29.00% 34.30% 100.00%
NP 14,778 10,264 14,060 6,234 -6,598 7,277 2,856 31.48% YoY % 43.99% -27.00% 125.51% 194.48% -190.67% 154.81% - Horiz. % 517.46% 359.38% 492.30% 218.30% -231.05% 254.81% 100.00%
NP to SH 14,778 10,264 14,060 6,234 -6,598 7,277 2,856 31.48% YoY % 43.99% -27.00% 125.51% 194.48% -190.67% 154.81% - Horiz. % 517.46% 359.38% 492.30% 218.30% -231.05% 254.81% 100.00%
Tax Rate 31.48 % 31.03 % 29.32 % 30.23 % - % 15.29 % 57.28 % -9.49% YoY % 1.45% 5.83% -3.01% 0.00% 0.00% -73.31% - Horiz. % 54.96% 54.17% 51.19% 52.78% 0.00% 26.69% 100.00%
Total Cost 317,021 280,738 273,237 244,940 222,781 261,246 259,529 3.39% YoY % 12.92% 2.75% 11.55% 9.95% -14.72% 0.66% - Horiz. % 122.15% 108.17% 105.28% 94.38% 85.84% 100.66% 100.00%
Net Worth 228,958 215,152 221,027 210,808 126,742 119,170 119,236 11.48% YoY % 6.42% -2.66% 4.85% 66.33% 6.35% -0.06% - Horiz. % 192.02% 180.44% 185.37% 176.80% 106.30% 99.94% 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 7,075 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 47.88 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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 228,958 215,152 221,027 210,808 126,742 119,170 119,236 11.48% YoY % 6.42% -2.66% 4.85% 66.33% 6.35% -0.06% - Horiz. % 192.02% 180.44% 185.37% 176.80% 106.30% 99.94% 100.00%
NOSH 151,627 69,854 59,576 59,719 60,353 59,585 59,618 16.82% YoY % 117.06% 17.25% -0.24% -1.05% 1.29% -0.06% - Horiz. % 254.33% 117.17% 99.93% 100.17% 101.23% 99.94% 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 4.45 % 3.53 % 4.89 % 2.48 % -3.05 % 2.71 % 1.09 % 26.39% YoY % 26.06% -27.81% 97.18% 181.31% -212.55% 148.62% - Horiz. % 408.26% 323.85% 448.62% 227.52% -279.82% 248.62% 100.00%
ROE 6.45 % 4.77 % 6.36 % 2.96 % -5.21 % 6.11 % 2.40 % 17.89% YoY % 35.22% -25.00% 114.86% 156.81% -185.27% 154.58% - Horiz. % 268.75% 198.75% 265.00% 123.33% -217.08% 254.58% 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 218.83 416.58 482.23 420.59 358.19 450.66 440.11 -10.98% YoY % -47.47% -13.61% 14.66% 17.42% -20.52% 2.40% - Horiz. % 49.72% 94.65% 109.57% 95.56% 81.39% 102.40% 100.00%
EPS 9.75 14.69 23.60 10.44 -10.93 9.87 8.07 3.20% YoY % -33.63% -37.75% 126.05% 195.52% -210.74% 22.30% - Horiz. % 120.82% 182.03% 292.44% 129.37% -135.44% 122.30% 100.00%
DPS 4.67 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.5100 3.0800 3.7100 3.5300 2.1000 2.0000 2.0000 -4.57% YoY % -50.97% -16.98% 5.10% 68.10% 5.00% 0.00% - Horiz. % 75.50% 154.00% 185.50% 176.50% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 190.67 167.23 165.10 144.34 124.23 154.31 150.78 3.99% YoY % 14.02% 1.29% 14.38% 16.19% -19.49% 2.34% - Horiz. % 126.46% 110.91% 109.50% 95.73% 82.39% 102.34% 100.00%
EPS 8.49 5.90 8.08 3.58 -3.79 4.18 1.64 31.49% YoY % 43.90% -26.98% 125.70% 194.46% -190.67% 154.88% - Horiz. % 517.68% 359.76% 492.68% 218.29% -231.10% 254.88% 100.00%
DPS 4.07 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.3157 1.2364 1.2701 1.2114 0.7283 0.6848 0.6852 11.48% YoY % 6.41% -2.65% 4.85% 66.33% 6.35% -0.06% - Horiz. % 192.02% 180.44% 185.36% 176.80% 106.29% 99.94% 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 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 0.4800 -
P/RPS 0.34 0.28 0.35 0.15 0.12 0.10 0.11 20.67% YoY % 21.43% -20.00% 133.33% 25.00% 20.00% -9.09% - Horiz. % 309.09% 254.55% 318.18% 136.36% 109.09% 90.91% 100.00%
P/EPS 7.59 7.83 7.20 6.08 -4.02 3.68 10.02 -4.52% YoY % -3.07% 8.75% 18.42% 251.24% -209.24% -63.27% - Horiz. % 75.75% 78.14% 71.86% 60.68% -40.12% 36.73% 100.00%
EY 13.17 12.78 13.88 16.44 -24.85 27.14 9.98 4.73% YoY % 3.05% -7.93% -15.57% 166.16% -191.56% 171.94% - Horiz. % 131.96% 128.06% 139.08% 164.73% -249.00% 271.94% 100.00%
DY 6.31 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.49 0.37 0.46 0.18 0.21 0.23 0.24 12.62% YoY % 32.43% -19.57% 155.56% -14.29% -8.70% -4.17% - Horiz. % 204.17% 154.17% 191.67% 75.00% 87.50% 95.83% 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 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 0.4200 -
P/RPS 0.35 0.31 0.33 0.18 0.13 0.09 0.10 23.20% YoY % 12.90% -6.06% 83.33% 38.46% 44.44% -10.00% - Horiz. % 350.00% 310.00% 330.00% 180.00% 130.00% 90.00% 100.00%
P/EPS 7.80 8.78 6.65 7.18 -4.39 3.44 8.77 -1.93% YoY % -11.16% 32.03% -7.38% 263.55% -227.62% -60.78% - Horiz. % 88.94% 100.11% 75.83% 81.87% -50.06% 39.22% 100.00%
EY 12.82 11.39 15.03 13.92 -22.78 29.08 11.41 1.96% YoY % 12.55% -24.22% 7.97% 161.11% -178.34% 154.86% - Horiz. % 112.36% 99.82% 131.73% 122.00% -199.65% 254.86% 100.00%
DY 6.14 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.50 0.42 0.42 0.21 0.23 0.21 0.21 15.54% YoY % 19.05% 0.00% 100.00% -8.70% 9.52% 0.00% - Horiz. % 238.10% 200.00% 200.00% 100.00% 109.52% 100.00% 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
PW Quarterly Report 30 September 2013.pdf 
