[PWF] YoY Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -51.68%
YoY- 211.74%
View:
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 2.11%
PBT -4,683 7,757 1,933 3,657 -1,736 1,493 2,490 -
Tax 522 -4,453 -1,766 -1,829 100 -378 -1,838 -
NP -4,161 3,304 167 1,828 -1,636 1,115 652 -
-
NP to SH -4,247 3,294 167 1,828 -1,636 1,115 271 -
-
Tax Rate - 57.41% 91.36% 50.01% - 25.32% 73.82% -
Total Cost 84,414 86,831 91,649 75,766 68,744 63,157 70,109 3.14%
-
Net Worth 309,624 303,357 296,568 225,348 207,563 172,968 179,117 9.54%
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 - - -
Div Payout % - 78.49% - 172.41% 0.00% - - -
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 9.54%
NOSH 173,946 173,946 170,932 157,586 72,070 57,656 59,705 19.49%
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% -
ROE -1.37% 1.09% 0.06% 0.81% -0.79% 0.64% 0.15% -
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%
EPS -2.44 1.91 0.81 1.16 -2.27 1.65 1.09 -
DPS 0.00 1.50 0.00 2.00 6.00 0.00 0.00 -
NAPS 1.78 1.76 1.76 1.43 2.88 3.00 3.00 -8.32%
Adjusted Per Share Value based on latest NOSH - 157,586
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 40.33 45.30 46.15 39.00 33.73 32.30 35.56 2.11%
EPS -2.13 1.66 0.08 0.92 -0.82 0.56 0.14 -
DPS 0.00 1.30 0.00 1.58 2.17 0.00 0.00 -
NAPS 1.5561 1.5246 1.4905 1.1326 1.0432 0.8693 0.9002 9.54%
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 0.705 0.745 1.01 0.725 1.25 1.48 0.84 -
P/RPS 1.53 1.42 1.85 1.47 1.34 1.33 0.71 13.64%
P/EPS -28.87 38.98 1,019.10 62.50 -55.07 76.53 185.07 -
EY -3.46 2.57 0.10 1.60 -1.82 1.31 0.54 -
DY 0.00 2.01 0.00 2.76 4.80 0.00 0.00 -
P/NAPS 0.40 0.42 0.57 0.51 0.43 0.49 0.28 6.12%
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 0.695 0.845 1.03 0.875 1.29 1.47 0.80 -
P/RPS 1.51 1.62 1.89 1.78 1.39 1.32 0.68 14.21%
P/EPS -28.47 44.22 1,039.28 75.43 -56.83 76.01 176.25 -
EY -3.51 2.26 0.10 1.33 -1.76 1.32 0.57 -
DY 0.00 1.78 0.00 2.29 4.65 0.00 0.00 -
P/NAPS 0.39 0.48 0.59 0.61 0.45 0.49 0.27 6.31%

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