[PWF] YoY 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- -159.25%
YoY- -246.73%
View:
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 9.49%
PBT 7,757 1,933 3,657 -1,736 1,493 2,490 4,465 9.63%
Tax -4,453 -1,766 -1,829 100 -378 -1,838 679 -
NP 3,304 167 1,828 -1,636 1,115 652 5,144 -7.10%
-
NP to SH 3,294 167 1,828 -1,636 1,115 271 5,144 -7.15%
-
Tax Rate 57.41% 91.36% 50.01% - 25.32% 73.82% -15.21% -
Total Cost 86,831 91,649 75,766 68,744 63,157 70,109 47,143 10.71%
-
Net Worth 303,357 296,568 225,348 207,563 172,968 179,117 216,619 5.77%
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 - - - -
Div Payout % 78.49% - 172.41% 0.00% - - - -
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%
NOSH 173,946 170,932 157,586 72,070 57,656 59,705 59,674 19.50%
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% -
ROE 1.09% 0.06% 0.81% -0.79% 0.64% 0.15% 2.37% -
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%
EPS 1.91 0.81 1.16 -2.27 1.65 1.09 8.61 -22.18%
DPS 1.50 0.00 2.00 6.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.43 2.88 3.00 3.00 3.63 -11.36%
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 45.30 46.15 39.00 33.73 32.30 35.56 26.28 9.49%
EPS 1.66 0.08 0.92 -0.82 0.56 0.14 2.59 -7.14%
DPS 1.30 0.00 1.58 2.17 0.00 0.00 0.00 -
NAPS 1.5246 1.4905 1.1326 1.0432 0.8693 0.9002 1.0887 5.77%
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 1.42 1.85 1.47 1.34 1.33 0.71 0.48 19.80%
P/EPS 38.98 1,019.10 62.50 -55.07 76.53 185.07 4.87 41.41%
EY 2.57 0.10 1.60 -1.82 1.31 0.54 20.52 -29.25%
DY 2.01 0.00 2.76 4.80 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.51 0.43 0.49 0.28 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 1.62 1.89 1.78 1.39 1.32 0.68 0.50 21.63%
P/EPS 44.22 1,039.28 75.43 -56.83 76.01 176.25 5.05 43.54%
EY 2.26 0.10 1.33 -1.76 1.32 0.57 19.82 -30.35%
DY 1.78 0.00 2.29 4.65 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.61 0.45 0.49 0.27 0.12 25.97%

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