[PWF] YoY Quarter Result on 31-Dec-2020 [#4]

Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 53.35%
YoY- 244.36%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 111,949 82,234 80,253 90,135 91,816 77,594 67,108 8.89%
PBT 7,869 6,174 -4,683 7,757 1,933 3,657 -1,736 -
Tax -1,211 -111 522 -4,453 -1,766 -1,829 100 -
NP 6,658 6,063 -4,161 3,304 167 1,828 -1,636 -
-
NP to SH 6,902 6,131 -4,247 3,294 167 1,828 -1,636 -
-
Tax Rate 15.39% 1.80% - 57.41% 91.36% 50.01% - -
Total Cost 105,291 76,171 84,414 86,831 91,649 75,766 68,744 7.35%
-
Net Worth 313,558 311,975 309,624 303,357 296,568 225,348 207,563 7.11%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 2,585 - 3,151 4,324 -
Div Payout % - - - 78.49% - 172.41% 0.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 313,558 311,975 309,624 303,357 296,568 225,348 207,563 7.11%
NOSH 187,345 173,946 173,946 173,946 170,932 157,586 72,070 17.24%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.95% 7.37% -5.18% 3.67% 0.18% 2.36% -2.44% -
ROE 2.20% 1.97% -1.37% 1.09% 0.06% 0.81% -0.79% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 60.34 47.71 46.14 52.29 54.49 49.24 93.11 -6.96%
EPS 3.72 3.56 -2.44 1.91 0.81 1.16 -2.27 -
DPS 0.00 0.00 0.00 1.50 0.00 2.00 6.00 -
NAPS 1.69 1.81 1.78 1.76 1.76 1.43 2.88 -8.49%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 56.26 41.33 40.33 45.30 46.15 39.00 33.73 8.89%
EPS 3.47 3.08 -2.13 1.66 0.08 0.92 -0.82 -
DPS 0.00 0.00 0.00 1.30 0.00 1.58 2.17 -
NAPS 1.5759 1.5679 1.5561 1.5246 1.4905 1.1326 1.0432 7.11%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.495 0.57 0.705 0.745 1.01 0.725 1.25 -
P/RPS 0.82 1.19 1.53 1.42 1.85 1.47 1.34 -7.85%
P/EPS 13.31 16.02 -28.87 38.98 1,019.10 62.50 -55.07 -
EY 7.52 6.24 -3.46 2.57 0.10 1.60 -1.82 -
DY 0.00 0.00 0.00 2.01 0.00 2.76 4.80 -
P/NAPS 0.29 0.31 0.40 0.42 0.57 0.51 0.43 -6.34%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.49 0.65 0.695 0.845 1.03 0.875 1.29 -
P/RPS 0.81 1.36 1.51 1.62 1.89 1.78 1.39 -8.59%
P/EPS 13.17 18.27 -28.47 44.22 1,039.28 75.43 -56.83 -
EY 7.59 5.47 -3.51 2.26 0.10 1.33 -1.76 -
DY 0.00 0.00 0.00 1.78 0.00 2.29 4.65 -
P/NAPS 0.29 0.36 0.39 0.48 0.59 0.61 0.45 -7.05%

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