[PWF] YoY TTM Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 29.32%
YoY- -20.03%
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 393,552 315,974 361,474 351,672 353,760 326,444 290,939 5.15%
PBT 2,535 1,711 8,262 22,116 25,542 19,834 9,365 -19.55%
Tax -1,897 -321 -2,380 -8,573 -8,950 -6,922 -3,358 -9.07%
NP 638 1,390 5,882 13,543 16,592 12,912 6,007 -31.15%
-
NP to SH 1,632 1,418 6,555 13,792 17,247 12,912 6,007 -19.50%
-
Tax Rate 74.83% 18.76% 28.81% 38.76% 35.04% 34.90% 35.86% -
Total Cost 392,914 314,584 355,592 338,129 337,168 313,532 284,932 5.49%
-
Net Worth 313,936 311,975 309,624 303,357 296,568 225,348 207,563 7.13%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 7,380 - 3,478 5,170 65 3,166 6,465 2.22%
Div Payout % 452.26% - 53.07% 37.49% 0.38% 24.53% 107.63% -
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 313,936 311,975 309,624 303,357 296,568 225,348 207,563 7.13%
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 0.16% 0.44% 1.63% 3.85% 4.69% 3.96% 2.06% -
ROE 0.52% 0.45% 2.12% 4.55% 5.82% 5.73% 2.89% -
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 211.86 183.32 207.81 204.03 209.94 207.15 403.69 -10.17%
EPS 0.88 0.82 3.77 8.00 10.24 8.19 8.33 -31.22%
DPS 3.97 0.00 2.00 3.00 0.04 2.01 8.97 -12.69%
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 197.79 158.80 181.67 176.74 177.79 164.07 146.22 5.15%
EPS 0.82 0.71 3.29 6.93 8.67 6.49 3.02 -19.51%
DPS 3.71 0.00 1.75 2.60 0.03 1.59 3.25 2.22%
NAPS 1.5778 1.5679 1.5561 1.5246 1.4905 1.1326 1.0432 7.13%
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 0.23 0.31 0.34 0.37 0.48 0.35 0.31 -4.84%
P/EPS 56.34 69.29 18.71 9.31 9.87 8.85 15.00 24.65%
EY 1.77 1.44 5.35 10.74 10.13 11.30 6.67 -19.82%
DY 8.03 0.00 2.84 4.03 0.04 2.77 7.18 1.88%
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 0.23 0.35 0.33 0.41 0.49 0.42 0.32 -5.35%
P/EPS 55.77 79.01 18.44 10.56 10.06 10.68 15.48 23.79%
EY 1.79 1.27 5.42 9.47 9.94 9.36 6.46 -19.24%
DY 8.11 0.00 2.88 3.55 0.04 2.30 6.95 2.60%
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