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

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -31.83%
YoY- -48.48%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 351,672 353,760 326,444 290,939 279,745 259,142 214,424 8.59%
PBT 22,116 25,542 19,834 9,365 16,413 9,192 349 99.60%
Tax -8,573 -8,950 -6,922 -3,358 -4,753 -3,864 -154 95.34%
NP 13,543 16,592 12,912 6,007 11,660 5,328 195 102.67%
-
NP to SH 13,792 17,247 12,912 6,007 11,660 4,947 195 103.29%
-
Tax Rate 38.76% 35.04% 34.90% 35.86% 28.96% 42.04% 44.13% -
Total Cost 338,129 337,168 313,532 284,932 268,085 253,814 214,229 7.89%
-
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 5,170 65 3,166 6,465 - - - -
Div Payout % 37.49% 0.38% 24.53% 107.63% - - - -
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 3.85% 4.69% 3.96% 2.06% 4.17% 2.06% 0.09% -
ROE 4.55% 5.82% 5.73% 2.89% 6.74% 2.76% 0.09% -
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 204.03 209.94 207.15 403.69 485.19 434.03 359.32 -8.99%
EPS 8.00 10.24 8.19 8.33 20.22 8.29 0.33 70.08%
DPS 3.00 0.04 2.01 8.97 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 110.64 111.29 102.70 91.53 88.01 81.53 67.46 8.59%
EPS 4.34 5.43 4.06 1.89 3.67 1.56 0.06 104.05%
DPS 1.63 0.02 1.00 2.03 0.00 0.00 0.00 -
NAPS 0.9544 0.933 0.7089 0.653 0.5442 0.5635 0.6815 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 0.37 0.48 0.35 0.31 0.31 0.19 0.12 20.63%
P/EPS 9.31 9.87 8.85 15.00 7.32 10.14 128.53 -35.42%
EY 10.74 10.13 11.30 6.67 13.66 9.86 0.78 54.78%
DY 4.03 0.04 2.77 7.18 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 0.41 0.49 0.42 0.32 0.30 0.18 0.12 22.71%
P/EPS 10.56 10.06 10.68 15.48 7.27 9.66 133.12 -34.43%
EY 9.47 9.94 9.36 6.46 13.76 10.36 0.75 52.56%
DY 3.55 0.04 2.30 6.95 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