[PWF] QoQ Annualized Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 351,672 348,716 353,682 364,540 353,760 349,258 337,186 2.84% QoQ % 0.85% -1.40% -2.98% 3.05% 1.29% 3.58% - Horiz. % 104.30% 103.42% 104.89% 108.11% 104.92% 103.58% 100.00%
PBT 22,116 19,145 19,370 30,372 25,542 31,478 30,510 -19.26% QoQ % 15.52% -1.16% -36.22% 18.91% -18.86% 3.17% - Horiz. % 72.49% 62.75% 63.49% 99.55% 83.72% 103.17% 100.00%
Tax -9,143 -6,253 -6,072 -6,236 -8,950 -9,578 -9,152 -0.07% QoQ % -46.21% -2.99% 2.63% 30.32% 6.56% -4.66% - Horiz. % 99.90% 68.33% 66.35% 68.14% 97.79% 104.66% 100.00%
NP 12,973 12,892 13,298 24,136 16,592 21,900 21,358 -28.21% QoQ % 0.63% -3.05% -44.90% 45.47% -24.24% 2.54% - Horiz. % 60.74% 60.36% 62.26% 113.01% 77.69% 102.54% 100.00%
NP to SH 14,362 14,757 15,092 21,856 16,592 22,773 22,058 -24.82% QoQ % -2.68% -2.22% -30.95% 31.73% -27.14% 3.24% - Horiz. % 65.11% 66.90% 68.42% 99.08% 75.22% 103.24% 100.00%
Tax Rate 41.34 % 32.66 % 31.35 % 20.53 % 35.04 % 30.43 % 30.00 % 23.76% QoQ % 26.58% 4.18% 52.70% -41.41% 15.15% 1.43% - Horiz. % 137.80% 108.87% 104.50% 68.43% 116.80% 101.43% 100.00%
Total Cost 338,699 335,824 340,384 340,404 337,168 327,358 315,828 4.76% QoQ % 0.86% -1.34% -0.01% 0.96% 3.00% 3.65% - Horiz. % 107.24% 106.33% 107.78% 107.78% 106.76% 103.65% 100.00%
Net Worth 303,357 303,445 305,008 303,383 296,568 243,300 240,187 16.79% QoQ % -0.03% -0.51% 0.54% 2.30% 21.89% 1.30% - Horiz. % 126.30% 126.34% 126.99% 126.31% 123.47% 101.30% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,756 3,448 5,169 - 3,370 43 65 2,294.03% QoQ % 124.93% -33.30% 0.00% 0.00% 7,639.71% -33.38% - Horiz. % 11,867.57% 5,276.01% 7,909.83% 0.00% 5,156.45% 66.62% 100.00%
Div Payout % 54.01 % 23.37 % 34.25 % - % 20.31 % 0.19 % 0.30 % 3,058.35% QoQ % 131.11% -31.77% 0.00% 0.00% 10,589.47% -36.67% - Horiz. % 18,003.33% 7,790.00% 11,416.67% 0.00% 6,770.00% 63.33% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 303,357 303,445 305,008 303,383 296,568 243,300 240,187 16.79% QoQ % -0.03% -0.51% 0.54% 2.30% 21.89% 1.30% - Horiz. % 126.30% 126.34% 126.99% 126.31% 123.47% 101.30% 100.00%
NOSH 172,362 172,412 172,321 171,403 168,505 163,288 163,392 3.62% QoQ % -0.03% 0.05% 0.54% 1.72% 3.19% -0.06% - Horiz. % 105.49% 105.52% 105.46% 104.90% 103.13% 99.94% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.69 % 3.70 % 3.76 % 6.62 % 4.69 % 6.27 % 6.33 % -30.15% QoQ % -0.27% -1.60% -43.20% 41.15% -25.20% -0.95% - Horiz. % 58.29% 58.45% 59.40% 104.58% 74.09% 99.05% 100.00%
ROE 4.73 % 4.86 % 4.95 % 7.20 % 5.59 % 9.36 % 9.18 % -35.65% QoQ % -2.67% -1.82% -31.25% 28.80% -40.28% 1.96% - Horiz. % 51.53% 52.94% 53.92% 78.43% 60.89% 101.96% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 204.03 202.26 205.25 212.68 209.94 213.89 206.37 -0.76% QoQ % 0.88% -1.46% -3.49% 1.31% -1.85% 3.64% - Horiz. % 98.87% 98.01% 99.46% 103.06% 101.73% 103.64% 100.00%
EPS 8.34 8.59 9.12 14.08 10.81 13.95 13.50 -27.40% QoQ % -2.91% -5.81% -35.23% 30.25% -22.51% 3.33% - Horiz. % 61.78% 63.63% 67.56% 104.30% 80.07% 103.33% 100.00%
DPS 4.50 2.00 3.00 0.00 2.00 0.03 0.04 2,210.46% QoQ % 125.00% -33.33% 0.00% 0.00% 6,566.67% -25.00% - Horiz. % 11,250.00% 5,000.00% 7,500.00% 0.00% 5,000.00% 75.00% 100.00%
NAPS 1.7600 1.7600 1.7700 1.7700 1.7600 1.4900 1.4700 12.72% QoQ % 0.00% -0.56% 0.00% 0.57% 18.12% 1.36% - Horiz. % 119.73% 119.73% 120.41% 120.41% 119.73% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 202.17 200.47 203.33 209.57 203.37 200.79 193.85 2.83% QoQ % 0.85% -1.41% -2.98% 3.05% 1.28% 3.58% - Horiz. % 104.29% 103.42% 104.89% 108.11% 104.91% 103.58% 100.00%
EPS 8.26 8.48 8.68 12.56 9.54 13.09 12.68 -24.80% QoQ % -2.59% -2.30% -30.89% 31.66% -27.12% 3.23% - Horiz. % 65.14% 66.88% 68.45% 99.05% 75.24% 103.23% 100.00%
DPS 4.46 1.98 2.97 0.00 1.94 0.03 0.04 2,196.79% QoQ % 125.25% -33.33% 0.00% 0.00% 6,366.67% -25.00% - Horiz. % 11,150.00% 4,950.00% 7,425.00% 0.00% 4,850.00% 75.00% 100.00%
NAPS 1.7440 1.7445 1.7535 1.7441 1.7049 1.3987 1.3808 16.80% QoQ % -0.03% -0.51% 0.54% 2.30% 21.89% 1.30% - Horiz. % 126.30% 126.34% 126.99% 126.31% 123.47% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7450 0.7900 0.8800 0.8850 1.0100 1.1000 1.0500 -
P/RPS 0.37 0.39 0.43 0.42 0.48 0.51 0.51 -19.21% QoQ % -5.13% -9.30% 2.38% -12.50% -5.88% 0.00% - Horiz. % 72.55% 76.47% 84.31% 82.35% 94.12% 100.00% 100.00%
P/EPS 8.94 9.23 10.05 6.94 10.26 7.89 7.78 9.68% QoQ % -3.14% -8.16% 44.81% -32.36% 30.04% 1.41% - Horiz. % 114.91% 118.64% 129.18% 89.20% 131.88% 101.41% 100.00%
EY 11.18 10.83 9.95 14.41 9.75 12.68 12.86 -8.89% QoQ % 3.23% 8.84% -30.95% 47.79% -23.11% -1.40% - Horiz. % 86.94% 84.21% 77.37% 112.05% 75.82% 98.60% 100.00%
DY 6.04 2.53 3.41 0.00 1.98 0.02 0.04 2,709.84% QoQ % 138.74% -25.81% 0.00% 0.00% 9,800.00% -50.00% - Horiz. % 15,100.00% 6,325.00% 8,525.00% 0.00% 4,950.00% 50.00% 100.00%
P/NAPS 0.42 0.45 0.50 0.50 0.57 0.74 0.71 -29.46% QoQ % -6.67% -10.00% 0.00% -12.28% -22.97% 4.23% - Horiz. % 59.15% 63.38% 70.42% 70.42% 80.28% 104.23% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.8450 0.7400 0.8400 0.8850 1.0300 1.0300 1.1200 -
P/RPS 0.41 0.37 0.41 0.42 0.49 0.48 0.54 -16.73% QoQ % 10.81% -9.76% -2.38% -14.29% 2.08% -11.11% - Horiz. % 75.93% 68.52% 75.93% 77.78% 90.74% 88.89% 100.00%
P/EPS 10.14 8.65 9.59 6.94 10.46 7.39 8.30 14.24% QoQ % 17.23% -9.80% 38.18% -33.65% 41.54% -10.96% - Horiz. % 122.17% 104.22% 115.54% 83.61% 126.02% 89.04% 100.00%
EY 9.86 11.57 10.43 14.41 9.56 13.54 12.05 -12.48% QoQ % -14.78% 10.93% -27.62% 50.73% -29.39% 12.37% - Horiz. % 81.83% 96.02% 86.56% 119.59% 79.34% 112.37% 100.00%
DY 5.33 2.70 3.57 0.00 1.94 0.03 0.04 2,485.68% QoQ % 97.41% -24.37% 0.00% 0.00% 6,366.67% -25.00% - Horiz. % 13,325.00% 6,750.00% 8,925.00% 0.00% 4,850.00% 75.00% 100.00%
P/NAPS 0.48 0.42 0.47 0.50 0.59 0.69 0.76 -26.33% QoQ % 14.29% -10.64% -6.00% -15.25% -14.49% -9.21% - Horiz. % 63.16% 55.26% 61.84% 65.79% 77.63% 90.79% 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
PWF QR 31 March 2018.pdf 
