[PWF] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 141,144 112,231 90,420 88,368 94,462 91,135 83,702 9.09% YoY % 25.76% 24.12% 2.32% -6.45% 3.65% 8.88% - Horiz. % 168.63% 134.08% 108.03% 105.57% 112.86% 108.88% 100.00%
PBT 8,985 1,433 4,557 -4,701 3,445 7,593 7,382 3.33% YoY % 527.01% -68.55% 196.94% -236.46% -54.63% 2.86% - Horiz. % 121.71% 19.41% 61.73% -63.68% 46.67% 102.86% 100.00%
Tax -2,185 139 -1,414 853 1,204 -1,559 -1,963 1.80% YoY % -1,671.94% 109.83% -265.77% -29.15% 177.23% 20.58% - Horiz. % 111.31% -7.08% 72.03% -43.45% -61.33% 79.42% 100.00%
NP 6,800 1,572 3,143 -3,848 4,649 6,034 5,419 3.85% YoY % 332.57% -49.98% 181.68% -182.77% -22.95% 11.35% - Horiz. % 125.48% 29.01% 58.00% -71.01% 85.79% 111.35% 100.00%
NP to SH 6,854 1,604 3,368 -3,974 5,098 5,464 5,419 3.99% YoY % 327.31% -52.38% 184.75% -177.95% -6.70% 0.83% - Horiz. % 126.48% 29.60% 62.15% -73.33% 94.08% 100.83% 100.00%
Tax Rate 24.32 % -9.70 % 31.03 % - % -34.95 % 20.53 % 26.59 % -1.48% YoY % 350.72% -131.26% 0.00% 0.00% -270.24% -22.79% - Horiz. % 91.46% -36.48% 116.70% 0.00% -131.44% 77.21% 100.00%
Total Cost 134,344 110,659 87,277 92,216 89,813 85,101 78,283 9.41% YoY % 21.40% 26.79% -5.36% 2.68% 5.54% 8.71% - Horiz. % 171.61% 141.36% 111.49% 117.80% 114.73% 108.71% 100.00%
Net Worth 330,792 317,740 315,537 304,405 313,102 303,383 163,701 12.43% YoY % 4.11% 0.70% 3.66% -2.78% 3.20% 85.33% - Horiz. % 202.07% 194.10% 192.75% 185.95% 191.26% 185.33% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 10,273 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 149.88 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 330,792 317,740 315,537 304,405 313,102 303,383 163,701 12.43% YoY % 4.11% 0.70% 3.66% -2.78% 3.20% 85.33% - Horiz. % 202.07% 194.10% 192.75% 185.95% 191.26% 185.33% 100.00%
NOSH 205,461 194,933 172,425 173,946 173,946 171,403 163,701 3.86% YoY % 5.40% 13.05% -0.87% 0.00% 1.48% 4.70% - Horiz. % 125.51% 119.08% 105.33% 106.26% 106.26% 104.70% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.82 % 1.40 % 3.48 % -4.35 % 4.92 % 6.62 % 6.47 % -4.79% YoY % 244.29% -59.77% 180.00% -188.41% -25.68% 2.32% - Horiz. % 74.50% 21.64% 53.79% -67.23% 76.04% 102.32% 100.00%
ROE 2.07 % 0.50 % 1.07 % -1.31 % 1.63 % 1.80 % 3.31 % -7.52% YoY % 314.00% -53.27% 181.68% -180.37% -9.44% -45.62% - Horiz. % 62.54% 15.11% 32.33% -39.58% 49.24% 54.38% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 68.70 57.57 52.44 50.80 54.31 53.17 51.13 5.04% YoY % 19.33% 9.78% 3.23% -6.46% 2.14% 3.99% - Horiz. % 134.36% 112.60% 102.56% 99.35% 106.22% 103.99% 100.00%
EPS 3.34 0.82 1.95 -2.28 2.93 3.52 3.31 0.15% YoY % 307.32% -57.95% 185.53% -177.82% -16.76% 6.34% - Horiz. % 100.91% 24.77% 58.91% -68.88% 88.52% 106.34% 100.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.6100 1.6300 1.8300 1.7500 1.8000 1.7700 1.0000 8.26% YoY % -1.23% -10.93% 4.57% -2.78% 1.69% 77.00% - Horiz. % 161.00% 163.00% 183.00% 175.00% 180.00% 177.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,862 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 44.40 35.31 28.45 27.80 29.72 28.67 26.33 9.09% YoY % 25.74% 24.11% 2.34% -6.46% 3.66% 8.89% - Horiz. % 168.63% 134.11% 108.05% 105.58% 112.88% 108.89% 100.00%
EPS 2.16 0.50 1.06 -1.25 1.60 1.72 1.70 4.07% YoY % 332.00% -52.83% 184.80% -178.12% -6.98% 1.18% - Horiz. % 127.06% 29.41% 62.35% -73.53% 94.12% 101.18% 100.00%
DPS 3.23 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.0407 0.9996 0.9927 0.9577 0.9850 0.9544 0.5150 12.43% YoY % 4.11% 0.70% 3.65% -2.77% 3.21% 85.32% - Horiz. % 202.08% 194.10% 192.76% 185.96% 191.26% 185.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.6100 0.4950 0.6300 0.4200 0.7600 0.8850 0.8750 -
P/RPS 0.89 0.86 1.20 0.83 1.40 1.66 1.71 -10.31% YoY % 3.49% -28.33% 44.58% -40.71% -15.66% -2.92% - Horiz. % 52.05% 50.29% 70.18% 48.54% 81.87% 97.08% 100.00%
P/EPS 18.29 60.16 32.25 -18.38 25.93 27.76 26.43 -5.95% YoY % -69.60% 86.54% 275.46% -170.88% -6.59% 5.03% - Horiz. % 69.20% 227.62% 122.02% -69.54% 98.11% 105.03% 100.00%
EY 5.47 1.66 3.10 -5.44 3.86 3.60 3.78 6.35% YoY % 229.52% -46.45% 156.99% -240.93% 7.22% -4.76% - Horiz. % 144.71% 43.92% 82.01% -143.92% 102.12% 95.24% 100.00%
DY 8.20 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.38 0.30 0.34 0.24 0.42 0.50 0.88 -13.06% YoY % 26.67% -11.76% 41.67% -42.86% -16.00% -43.18% - Horiz. % 43.18% 34.09% 38.64% 27.27% 47.73% 56.82% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 - 30/06/20 31/05/19 31/05/18 29/05/17 -
Price 0.7500 0.5500 0.6200 0.5100 0.7750 0.8850 0.8500 -
P/RPS 1.09 0.96 1.18 1.00 1.43 1.66 1.66 -6.77% YoY % 13.54% -18.64% 18.00% -30.07% -13.86% 0.00% - Horiz. % 65.66% 57.83% 71.08% 60.24% 86.14% 100.00% 100.00%
P/EPS 22.48 66.84 31.74 -22.32 26.44 27.76 25.68 -2.19% YoY % -66.37% 110.59% 242.20% -184.42% -4.76% 8.10% - Horiz. % 87.54% 260.28% 123.60% -86.92% 102.96% 108.10% 100.00%
EY 4.45 1.50 3.15 -4.48 3.78 3.60 3.89 2.27% YoY % 196.67% -52.38% 170.31% -218.52% 5.00% -7.46% - Horiz. % 114.40% 38.56% 80.98% -115.17% 97.17% 92.54% 100.00%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.47 0.34 0.34 0.29 0.43 0.50 0.85 -9.40% YoY % 38.24% 0.00% 17.24% -32.56% -14.00% -41.18% - Horiz. % 55.29% 40.00% 40.00% 34.12% 50.59% 58.82% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment