[PWF] YoY TTM Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 355,380 354,999 361,193 326,511 302,921 280,466 272,804 4.50% YoY % 0.11% -1.71% 10.62% 7.79% 8.01% 2.81% - Horiz. % 130.27% 130.13% 132.40% 119.69% 111.04% 102.81% 100.00%
PBT 116 17,968 26,130 21,898 10,175 15,234 13,390 -54.65% YoY % -99.35% -31.24% 19.33% 115.21% -33.21% 13.77% - Horiz. % 0.87% 134.19% 195.15% 163.54% 75.99% 113.77% 100.00%
Tax -2,731 -5,810 -8,546 -7,295 -3,756 -4,511 -5,126 -9.95% YoY % 52.99% 32.01% -17.15% -94.22% 16.74% 12.00% - Horiz. % 53.28% 113.34% 166.72% 142.31% 73.27% 88.00% 100.00%
NP -2,615 12,158 17,584 14,603 6,419 10,723 8,264 - YoY % -121.51% -30.86% 20.41% 127.50% -40.14% 29.76% - Horiz. % -31.64% 147.12% 212.78% 176.71% 77.67% 129.76% 100.00%
NP to SH -2,517 13,426 17,669 14,603 6,419 10,723 7,883 - YoY % -118.75% -24.01% 21.00% 127.50% -40.14% 36.03% - Horiz. % -31.93% 170.32% 224.14% 185.25% 81.43% 136.03% 100.00%
Tax Rate 2,354.31 % 32.34 % 32.71 % 33.31 % 36.91 % 29.61 % 38.28 % 98.55% YoY % 7,179.87% -1.13% -1.80% -9.75% 24.65% -22.65% - Horiz. % 6,150.24% 84.48% 85.45% 87.02% 96.42% 77.35% 100.00%
Total Cost 357,995 342,841 343,609 311,908 296,502 269,743 264,540 5.17% YoY % 4.42% -0.22% 10.16% 5.20% 9.92% 1.97% - Horiz. % 135.33% 129.60% 129.89% 117.91% 112.08% 101.97% 100.00%
Net Worth 304,405 313,102 303,383 163,701 222,788 198,167 212,351 6.18% YoY % -2.78% 3.20% 85.33% -26.52% 12.42% -6.68% - Horiz. % 143.35% 147.45% 142.87% 77.09% 104.92% 93.32% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,478 5,170 65 3,166 6,465 0 0 - YoY % -32.71% 7,835.06% -97.94% -51.02% 0.00% 0.00% - Horiz. % 53.81% 79.97% 1.01% 48.98% 100.00% - -
Div Payout % - % 38.51 % 0.37 % 21.69 % 100.72 % - % - % - YoY % 0.00% 10,308.11% -98.29% -78.47% 0.00% 0.00% - Horiz. % 0.00% 38.23% 0.37% 21.53% 100.00% - -
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 304,405 313,102 303,383 163,701 222,788 198,167 212,351 6.18% YoY % -2.78% 3.20% 85.33% -26.52% 12.42% -6.68% - Horiz. % 143.35% 147.45% 142.87% 77.09% 104.92% 93.32% 100.00%
NOSH 173,946 173,946 171,403 163,701 74,262 66,055 59,649 19.51% YoY % 0.00% 1.48% 4.70% 120.43% 12.42% 10.74% - Horiz. % 291.61% 291.61% 287.35% 274.44% 124.50% 110.74% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.74 % 3.42 % 4.87 % 4.47 % 2.12 % 3.82 % 3.03 % - YoY % -121.64% -29.77% 8.95% 110.85% -44.50% 26.07% - Horiz. % -24.42% 112.87% 160.73% 147.52% 69.97% 126.07% 100.00%
ROE -0.83 % 4.29 % 5.82 % 8.92 % 2.88 % 5.41 % 3.71 % - YoY % -119.35% -26.29% -34.75% 209.72% -46.77% 45.82% - Horiz. % -22.37% 115.63% 156.87% 240.43% 77.63% 145.82% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 204.30 204.09 210.73 199.46 407.90 424.59 457.35 -12.56% YoY % 0.10% -3.15% 5.65% -51.10% -3.93% -7.16% - Horiz. % 44.67% 44.62% 46.08% 43.61% 89.19% 92.84% 100.00%
EPS -1.45 7.72 10.31 8.92 8.64 16.23 13.22 - YoY % -118.78% -25.12% 15.58% 3.24% -46.77% 22.77% - Horiz. % -10.97% 58.40% 77.99% 67.47% 65.36% 122.77% 100.00%
DPS 2.00 3.00 0.04 1.93 8.71 0.00 0.00 - YoY % -33.33% 7,400.00% -97.93% -77.84% 0.00% 0.00% - Horiz. % 22.96% 34.44% 0.46% 22.16% 100.00% - -
NAPS 1.7500 1.8000 1.7700 1.0000 3.0000 3.0000 3.5600 -11.15% YoY % -2.78% 1.69% 77.00% -66.67% 0.00% -15.73% - Horiz. % 49.16% 50.56% 49.72% 28.09% 84.27% 84.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 204.22 204.00 207.56 187.63 174.07 161.17 156.77 4.50% YoY % 0.11% -1.72% 10.62% 7.79% 8.00% 2.81% - Horiz. % 130.27% 130.13% 132.40% 119.68% 111.04% 102.81% 100.00%
EPS -1.45 7.72 10.15 8.39 3.69 6.16 4.53 - YoY % -118.78% -23.94% 20.98% 127.37% -40.10% 35.98% - Horiz. % -32.01% 170.42% 224.06% 185.21% 81.46% 135.98% 100.00%
DPS 2.00 2.97 0.04 1.82 3.72 0.00 0.00 - YoY % -32.66% 7,325.00% -97.80% -51.08% 0.00% 0.00% - Horiz. % 53.76% 79.84% 1.08% 48.92% 100.00% - -
NAPS 1.7493 1.7993 1.7434 0.9407 1.2803 1.1388 1.2203 6.18% YoY % -2.78% 3.21% 85.33% -26.53% 12.43% -6.68% - Horiz. % 143.35% 147.45% 142.87% 77.09% 104.92% 93.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4200 0.7600 0.8850 0.8750 1.2700 1.4400 0.8250 -
P/RPS 0.21 0.37 0.42 0.44 0.31 0.34 0.18 2.60% YoY % -43.24% -11.90% -4.55% 41.94% -8.82% 88.89% - Horiz. % 116.67% 205.56% 233.33% 244.44% 172.22% 188.89% 100.00%
P/EPS -29.03 9.85 8.59 9.81 14.69 8.87 6.24 - YoY % -394.72% 14.67% -12.44% -33.22% 65.61% 42.15% - Horiz. % -465.22% 157.85% 137.66% 157.21% 235.42% 142.15% 100.00%
EY -3.45 10.16 11.65 10.19 6.81 11.27 16.02 - YoY % -133.96% -12.79% 14.33% 49.63% -39.57% -29.65% - Horiz. % -21.54% 63.42% 72.72% 63.61% 42.51% 70.35% 100.00%
DY 4.76 3.95 0.04 2.21 6.85 0.00 0.00 - YoY % 20.51% 9,775.00% -98.19% -67.74% 0.00% 0.00% - Horiz. % 69.49% 57.66% 0.58% 32.26% 100.00% - -
P/NAPS 0.24 0.42 0.50 0.88 0.42 0.48 0.23 0.71% YoY % -42.86% -16.00% -43.18% 109.52% -12.50% 108.70% - Horiz. % 104.35% 182.61% 217.39% 382.61% 182.61% 208.70% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 -
Price 0.5100 0.7750 0.8850 0.8500 1.3500 1.3300 0.9500 -
P/RPS 0.25 0.38 0.42 0.43 0.33 0.31 0.21 2.95% YoY % -34.21% -9.52% -2.33% 30.30% 6.45% 47.62% - Horiz. % 119.05% 180.95% 200.00% 204.76% 157.14% 147.62% 100.00%
P/EPS -35.25 10.04 8.59 9.53 15.62 8.19 7.19 - YoY % -451.10% 16.88% -9.86% -38.99% 90.72% 13.91% - Horiz. % -490.26% 139.64% 119.47% 132.55% 217.25% 113.91% 100.00%
EY -2.84 9.96 11.65 10.49 6.40 12.21 13.91 - YoY % -128.51% -14.51% 11.06% 63.91% -47.58% -12.22% - Horiz. % -20.42% 71.60% 83.75% 75.41% 46.01% 87.78% 100.00%
DY 3.92 3.87 0.04 2.28 6.45 0.00 0.00 - YoY % 1.29% 9,575.00% -98.25% -64.65% 0.00% 0.00% - Horiz. % 60.78% 60.00% 0.62% 35.35% 100.00% - -
P/NAPS 0.29 0.43 0.50 0.85 0.45 0.44 0.27 1.20% YoY % -32.56% -14.00% -41.18% 88.89% 2.27% 62.96% - Horiz. % 107.41% 159.26% 185.19% 314.81% 166.67% 162.96% 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 March 2018.pdf 
