[PWF] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -40.95%
YoY- -48.02%
View:
Show?
Annualized 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 351,672 353,760 326,444 285,360 279,745 259,142 214,424 8.59%
PBT 22,116 25,542 19,834 9,424 16,413 9,192 349 99.60%
Tax -9,143 -8,950 -6,922 -3,363 -4,753 -3,864 -154 97.45%
NP 12,973 16,592 12,912 6,061 11,660 5,328 195 101.23%
-
NP to SH 14,362 16,592 12,912 6,061 11,660 5,328 195 104.67%
-
Tax Rate 41.34% 35.04% 34.90% 35.69% 28.96% 42.04% 44.13% -
Total Cost 338,699 337,168 313,532 279,299 268,085 253,814 214,229 7.92%
-
Net Worth 303,357 296,568 219,029 204,878 222,115 208,409 203,765 6.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,756 3,370 5,360 4,268 4,725 - - -
Div Payout % 54.01% 20.31% 41.52% 70.42% 40.53% - - -
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 303,357 296,568 219,029 204,878 222,115 208,409 203,765 6.85%
NOSH 173,946 170,932 153,167 71,138 59,073 59,716 59,062 19.71%
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 3.69% 4.69% 3.96% 2.12% 4.17% 2.06% 0.09% -
ROE 4.73% 5.59% 5.90% 2.96% 5.25% 2.56% 0.10% -
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 204.03 209.94 213.13 401.13 473.56 433.96 363.05 -9.15%
EPS 8.34 10.81 8.43 8.52 16.45 8.93 0.33 71.26%
DPS 4.50 2.00 3.50 6.00 8.00 0.00 0.00 -
NAPS 1.76 1.76 1.43 2.88 3.76 3.49 3.45 -10.60%
Adjusted Per Share Value based on latest NOSH - 72,070
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 176.74 177.79 164.07 143.42 140.60 130.24 107.77 8.58%
EPS 7.22 8.34 6.49 3.05 5.86 2.68 0.10 103.99%
DPS 3.90 1.69 2.69 2.15 2.38 0.00 0.00 -
NAPS 1.5246 1.4905 1.1008 1.0297 1.1163 1.0474 1.0241 6.85%
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 0.745 1.01 0.725 1.25 1.48 0.84 0.42 -
P/RPS 0.37 0.48 0.34 0.31 0.31 0.19 0.12 20.63%
P/EPS 8.94 10.26 8.60 14.67 7.50 9.41 127.21 -35.74%
EY 11.18 9.75 11.63 6.82 13.34 10.62 0.79 55.49%
DY 6.04 1.98 4.83 4.80 5.41 0.00 0.00 -
P/NAPS 0.42 0.57 0.51 0.43 0.39 0.24 0.12 23.20%
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 0.845 1.03 0.875 1.29 1.47 0.80 0.435 -
P/RPS 0.41 0.49 0.41 0.32 0.31 0.18 0.12 22.71%
P/EPS 10.14 10.46 10.38 15.14 7.45 8.97 131.75 -34.76%
EY 9.86 9.56 9.63 6.60 13.43 11.15 0.76 53.25%
DY 5.33 1.94 4.00 4.65 5.44 0.00 0.00 -
P/NAPS 0.48 0.59 0.61 0.45 0.39 0.23 0.13 24.31%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment