[PWF] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 90,135 91,816 77,594 67,108 64,272 70,761 52,287 9.50% YoY % -1.83% 18.33% 15.63% 4.41% -9.17% 35.33% - Horiz. % 172.39% 175.60% 148.40% 128.35% 122.92% 135.33% 100.00%
PBT 7,757 1,933 3,657 -1,736 1,493 2,490 4,465 9.64% YoY % 301.29% -47.14% 310.66% -216.28% -40.04% -44.23% - Horiz. % 173.73% 43.29% 81.90% -38.88% 33.44% 55.77% 100.00%
Tax -4,453 -1,766 -1,829 100 -378 -1,838 679 - YoY % -152.15% 3.44% -1,929.00% 126.46% 79.43% -370.69% - Horiz. % -655.82% -260.09% -269.37% 14.73% -55.67% -270.69% 100.00%
NP 3,304 167 1,828 -1,636 1,115 652 5,144 -7.11% YoY % 1,878.44% -90.86% 211.74% -246.73% 71.01% -87.33% - Horiz. % 64.23% 3.25% 35.54% -31.80% 21.68% 12.67% 100.00%
NP to SH 3,294 167 1,828 -1,636 1,115 271 5,144 -7.16% YoY % 1,872.46% -90.86% 211.74% -246.73% 311.44% -94.73% - Horiz. % 64.04% 3.25% 35.54% -31.80% 21.68% 5.27% 100.00%
Tax Rate 57.41 % 91.36 % 50.01 % - % 25.32 % 73.82 % -15.21 % - YoY % -37.16% 82.68% 0.00% 0.00% -65.70% 585.34% - Horiz. % -377.45% -600.66% -328.80% 0.00% -166.47% -485.34% 100.00%
Total Cost 86,831 91,649 75,766 68,744 63,157 70,109 47,143 10.71% YoY % -5.26% 20.96% 10.21% 8.85% -9.92% 48.72% - Horiz. % 184.19% 194.41% 160.72% 145.82% 133.97% 148.72% 100.00%
Net Worth 303,357 296,568 225,348 207,563 172,968 179,117 216,619 5.77% YoY % 2.29% 31.60% 8.57% 20.00% -3.43% -17.31% - Horiz. % 140.04% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,585 - 3,151 4,324 - - - - YoY % 0.00% 0.00% -27.11% 0.00% 0.00% 0.00% - Horiz. % 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. % 45.53% 0.00% 100.00% - - - -
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 303,357 296,568 225,348 207,563 172,968 179,117 216,619 5.77% YoY % 2.29% 31.60% 8.57% 20.00% -3.43% -17.31% - Horiz. % 140.04% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
NOSH 172,362 168,505 157,586 72,070 57,656 59,705 59,674 19.33% YoY % 2.29% 6.93% 118.66% 25.00% -3.43% 0.05% - Horiz. % 288.84% 282.37% 264.07% 120.77% 96.62% 100.05% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.67 % 0.18 % 2.36 % -2.44 % 1.73 % 0.92 % 9.84 % -15.15% YoY % 1,938.89% -92.37% 196.72% -241.04% 88.04% -90.65% - Horiz. % 37.30% 1.83% 23.98% -24.80% 17.58% 9.35% 100.00%
ROE 1.09 % 0.06 % 0.81 % -0.79 % 0.64 % 0.15 % 2.37 % -12.14% YoY % 1,716.67% -92.59% 202.53% -223.44% 326.67% -93.67% - Horiz. % 45.99% 2.53% 34.18% -33.33% 27.00% 6.33% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.29 54.49 49.24 93.11 111.47 118.52 87.62 -8.24% YoY % -4.04% 10.66% -47.12% -16.47% -5.95% 35.27% - Horiz. % 59.68% 62.19% 56.20% 106.27% 127.22% 135.27% 100.00%
EPS 1.91 0.81 1.16 -2.27 1.65 1.09 8.61 -22.19% YoY % 135.80% -30.17% 151.10% -237.58% 51.38% -87.34% - Horiz. % 22.18% 9.41% 13.47% -26.36% 19.16% 12.66% 100.00%
DPS 1.50 0.00 2.00 6.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% -66.67% 0.00% 0.00% 0.00% - Horiz. % 25.00% 0.00% 33.33% 100.00% - - -
NAPS 1.7600 1.7600 1.4300 2.8800 3.0000 3.0000 3.6300 -11.36% YoY % 0.00% 23.08% -50.35% -4.00% 0.00% -17.36% - Horiz. % 48.48% 48.48% 39.39% 79.34% 82.64% 82.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.82 52.78 44.61 38.58 36.95 40.68 30.06 9.50% YoY % -1.82% 18.31% 15.63% 4.41% -9.17% 35.33% - Horiz. % 172.39% 175.58% 148.40% 128.34% 122.92% 135.33% 100.00%
EPS 1.89 0.10 1.05 -0.94 0.64 0.16 2.96 -7.20% YoY % 1,790.00% -90.48% 211.70% -246.88% 300.00% -94.59% - Horiz. % 63.85% 3.38% 35.47% -31.76% 21.62% 5.41% 100.00%
DPS 1.49 0.00 1.81 2.49 0.00 0.00 0.00 - YoY % 0.00% 0.00% -27.31% 0.00% 0.00% 0.00% - Horiz. % 59.84% 0.00% 72.69% 100.00% - - -
NAPS 1.7440 1.7049 1.2955 1.1933 0.9944 1.0297 1.2453 5.77% YoY % 2.29% 31.60% 8.56% 20.00% -3.43% -17.31% - Horiz. % 140.05% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 0.4200 -
P/RPS 1.42 1.85 1.47 1.34 1.33 0.71 0.48 19.80% YoY % -23.24% 25.85% 9.70% 0.75% 87.32% 47.92% - Horiz. % 295.83% 385.42% 306.25% 279.17% 277.08% 147.92% 100.00%
P/EPS 38.98 1,019.10 62.50 -55.07 76.53 185.07 4.87 41.41% YoY % -96.18% 1,530.56% 213.49% -171.96% -58.65% 3,700.21% - Horiz. % 800.41% 20,926.08% 1,283.37% -1,130.80% 1,571.46% 3,800.21% 100.00%
EY 2.57 0.10 1.60 -1.82 1.31 0.54 20.52 -29.26% YoY % 2,470.00% -93.75% 187.91% -238.93% 142.59% -97.37% - Horiz. % 12.52% 0.49% 7.80% -8.87% 6.38% 2.63% 100.00%
DY 2.01 0.00 2.76 4.80 0.00 0.00 0.00 - YoY % 0.00% 0.00% -42.50% 0.00% 0.00% 0.00% - Horiz. % 41.88% 0.00% 57.50% 100.00% - - -
P/NAPS 0.42 0.57 0.51 0.43 0.49 0.28 0.12 23.21% YoY % -26.32% 11.76% 18.60% -12.24% 75.00% 133.33% - Horiz. % 350.00% 475.00% 425.00% 358.33% 408.33% 233.33% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 -
Price 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 0.4350 -
P/RPS 1.62 1.89 1.78 1.39 1.32 0.68 0.50 21.63% YoY % -14.29% 6.18% 28.06% 5.30% 94.12% 36.00% - Horiz. % 324.00% 378.00% 356.00% 278.00% 264.00% 136.00% 100.00%
P/EPS 44.22 1,039.28 75.43 -56.83 76.01 176.25 5.05 43.54% YoY % -95.75% 1,277.81% 232.73% -174.77% -56.87% 3,390.10% - Horiz. % 875.64% 20,579.80% 1,493.66% -1,125.35% 1,505.15% 3,490.10% 100.00%
EY 2.26 0.10 1.33 -1.76 1.32 0.57 19.82 -30.35% YoY % 2,160.00% -92.48% 175.57% -233.33% 131.58% -97.12% - Horiz. % 11.40% 0.50% 6.71% -8.88% 6.66% 2.88% 100.00%
DY 1.78 0.00 2.29 4.65 0.00 0.00 0.00 - YoY % 0.00% 0.00% -50.75% 0.00% 0.00% 0.00% - Horiz. % 38.28% 0.00% 49.25% 100.00% - - -
P/NAPS 0.48 0.59 0.61 0.45 0.49 0.27 0.12 25.98% YoY % -18.64% -3.28% 35.56% -8.16% 81.48% 125.00% - Horiz. % 400.00% 491.67% 508.33% 375.00% 408.33% 225.00% 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
PWF QR 31 December 2018.pdf 
