[PWF] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 80,253 90,135 91,816 77,594 67,108 64,272 70,761 2.12% YoY % -10.96% -1.83% 18.33% 15.63% 4.41% -9.17% - Horiz. % 113.41% 127.38% 129.76% 109.66% 94.84% 90.83% 100.00%
PBT -4,683 7,757 1,933 3,657 -1,736 1,493 2,490 - YoY % -160.37% 301.29% -47.14% 310.66% -216.28% -40.04% - Horiz. % -188.07% 311.53% 77.63% 146.87% -69.72% 59.96% 100.00%
Tax 522 -4,453 -1,766 -1,829 100 -378 -1,838 - YoY % 111.72% -152.15% 3.44% -1,929.00% 126.46% 79.43% - Horiz. % -28.40% 242.27% 96.08% 99.51% -5.44% 20.57% 100.00%
NP -4,161 3,304 167 1,828 -1,636 1,115 652 - YoY % -225.94% 1,878.44% -90.86% 211.74% -246.73% 71.01% - Horiz. % -638.19% 506.75% 25.61% 280.37% -250.92% 171.01% 100.00%
NP to SH -4,247 3,294 167 1,828 -1,636 1,115 271 - YoY % -228.93% 1,872.46% -90.86% 211.74% -246.73% 311.44% - Horiz. % -1,567.16% 1,215.50% 61.62% 674.54% -603.69% 411.44% 100.00%
Tax Rate - % 57.41 % 91.36 % 50.01 % - % 25.32 % 73.82 % - YoY % 0.00% -37.16% 82.68% 0.00% 0.00% -65.70% - Horiz. % 0.00% 77.77% 123.76% 67.75% 0.00% 34.30% 100.00%
Total Cost 84,414 86,831 91,649 75,766 68,744 63,157 70,109 3.14% YoY % -2.78% -5.26% 20.96% 10.21% 8.85% -9.92% - Horiz. % 120.40% 123.85% 130.72% 108.07% 98.05% 90.08% 100.00%
Net Worth 309,624 303,357 296,568 225,348 207,563 172,968 179,117 9.55% YoY % 2.07% 2.29% 31.60% 8.57% 20.00% -3.43% - Horiz. % 172.86% 169.36% 165.57% 125.81% 115.88% 96.57% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 2,585 - 3,151 4,324 - - - YoY % 0.00% 0.00% 0.00% -27.11% 0.00% 0.00% - Horiz. % 0.00% 59.79% 0.00% 72.89% 100.00% - -
Div Payout % - % 78.49 % - % 172.41 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 45.53% 0.00% 100.00% - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 309,624 303,357 296,568 225,348 207,563 172,968 179,117 9.55% YoY % 2.07% 2.29% 31.60% 8.57% 20.00% -3.43% - Horiz. % 172.86% 169.36% 165.57% 125.81% 115.88% 96.57% 100.00%
NOSH 173,946 172,362 168,505 157,586 72,070 57,656 59,705 19.50% YoY % 0.92% 2.29% 6.93% 118.66% 25.00% -3.43% - Horiz. % 291.34% 288.69% 282.23% 263.94% 120.71% 96.57% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -5.18 % 3.67 % 0.18 % 2.36 % -2.44 % 1.73 % 0.92 % - YoY % -241.14% 1,938.89% -92.37% 196.72% -241.04% 88.04% - Horiz. % -563.04% 398.91% 19.57% 256.52% -265.22% 188.04% 100.00%
ROE -1.37 % 1.09 % 0.06 % 0.81 % -0.79 % 0.64 % 0.15 % - YoY % -225.69% 1,716.67% -92.59% 202.53% -223.44% 326.67% - Horiz. % -913.33% 726.67% 40.00% 540.00% -526.67% 426.67% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.14 52.29 54.49 49.24 93.11 111.47 118.52 -14.54% YoY % -11.76% -4.04% 10.66% -47.12% -16.47% -5.95% - Horiz. % 38.93% 44.12% 45.98% 41.55% 78.56% 94.05% 100.00%
EPS -2.44 1.91 0.81 1.16 -2.27 1.65 1.09 - YoY % -227.75% 135.80% -30.17% 151.10% -237.58% 51.38% - Horiz. % -223.85% 175.23% 74.31% 106.42% -208.26% 151.38% 100.00%
DPS 0.00 1.50 0.00 2.00 6.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -66.67% 0.00% 0.00% - Horiz. % 0.00% 25.00% 0.00% 33.33% 100.00% - -
NAPS 1.7800 1.7600 1.7600 1.4300 2.8800 3.0000 3.0000 -8.33% YoY % 1.14% 0.00% 23.08% -50.35% -4.00% 0.00% - Horiz. % 59.33% 58.67% 58.67% 47.67% 96.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,986 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.13 51.81 52.77 44.60 38.57 36.94 40.67 2.12% YoY % -10.96% -1.82% 18.32% 15.63% 4.41% -9.17% - Horiz. % 113.43% 127.39% 129.75% 109.66% 94.84% 90.83% 100.00%
EPS -2.44 1.89 0.10 1.05 -0.94 0.64 0.16 - YoY % -229.10% 1,790.00% -90.48% 211.70% -246.88% 300.00% - Horiz. % -1,525.00% 1,181.25% 62.50% 656.25% -587.50% 400.00% 100.00%
DPS 0.00 1.49 0.00 1.81 2.49 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -27.31% 0.00% 0.00% - Horiz. % 0.00% 59.84% 0.00% 72.69% 100.00% - -
NAPS 1.7796 1.7436 1.7046 1.2952 1.1930 0.9942 1.0295 9.55% YoY % 2.06% 2.29% 31.61% 8.57% 20.00% -3.43% - Horiz. % 172.86% 169.36% 165.58% 125.81% 115.88% 96.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7050 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 -
P/RPS 1.53 1.42 1.85 1.47 1.34 1.33 0.71 13.64% YoY % 7.75% -23.24% 25.85% 9.70% 0.75% 87.32% - Horiz. % 215.49% 200.00% 260.56% 207.04% 188.73% 187.32% 100.00%
P/EPS -28.87 38.98 1,019.10 62.50 -55.07 76.53 185.07 - YoY % -174.06% -96.18% 1,530.56% 213.49% -171.96% -58.65% - Horiz. % -15.60% 21.06% 550.66% 33.77% -29.76% 41.35% 100.00%
EY -3.46 2.57 0.10 1.60 -1.82 1.31 0.54 - YoY % -234.63% 2,470.00% -93.75% 187.91% -238.93% 142.59% - Horiz. % -640.74% 475.93% 18.52% 296.30% -337.04% 242.59% 100.00%
DY 0.00 2.01 0.00 2.76 4.80 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -42.50% 0.00% 0.00% - Horiz. % 0.00% 41.88% 0.00% 57.50% 100.00% - -
P/NAPS 0.40 0.42 0.57 0.51 0.43 0.49 0.28 6.12% YoY % -4.76% -26.32% 11.76% 18.60% -12.24% 75.00% - Horiz. % 142.86% 150.00% 203.57% 182.14% 153.57% 175.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 -
Price 0.6950 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 -
P/RPS 1.51 1.62 1.89 1.78 1.39 1.32 0.68 14.21% YoY % -6.79% -14.29% 6.18% 28.06% 5.30% 94.12% - Horiz. % 222.06% 238.24% 277.94% 261.76% 204.41% 194.12% 100.00%
P/EPS -28.47 44.22 1,039.28 75.43 -56.83 76.01 176.25 - YoY % -164.38% -95.75% 1,277.81% 232.73% -174.77% -56.87% - Horiz. % -16.15% 25.09% 589.66% 42.80% -32.24% 43.13% 100.00%
EY -3.51 2.26 0.10 1.33 -1.76 1.32 0.57 - YoY % -255.31% 2,160.00% -92.48% 175.57% -233.33% 131.58% - Horiz. % -615.79% 396.49% 17.54% 233.33% -308.77% 231.58% 100.00%
DY 0.00 1.78 0.00 2.29 4.65 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -50.75% 0.00% 0.00% - Horiz. % 0.00% 38.28% 0.00% 49.25% 100.00% - -
P/NAPS 0.39 0.48 0.59 0.61 0.45 0.49 0.27 6.32% YoY % -18.75% -18.64% -3.28% 35.56% -8.16% 81.48% - Horiz. % 144.44% 177.78% 218.52% 225.93% 166.67% 181.48% 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
PWF QR 31 December 2018.pdf 
