[PWF] QoQ Cumulative Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 142,123 70,932 259,142 188,381 114,813 57,270 214,424 -24.04% QoQ % 100.37% -72.63% 37.56% 64.08% 100.48% -73.29% - Horiz. % 66.28% 33.08% 120.85% 87.85% 53.54% 26.71% 100.00%
PBT 8,990 5,687 9,192 6,702 4,703 1,489 349 777.42% QoQ % 58.08% -38.13% 37.15% 42.50% 215.85% 326.65% - Horiz. % 2,575.93% 1,629.51% 2,633.81% 1,920.34% 1,347.56% 426.65% 100.00%
Tax -2,194 -1,434 -3,864 -2,026 -1,655 -172 -154 490.55% QoQ % -53.00% 62.89% -90.72% -22.42% -862.21% -11.69% - Horiz. % 1,424.68% 931.17% 2,509.09% 1,315.58% 1,074.68% 111.69% 100.00%
NP 6,796 4,253 5,328 4,676 3,048 1,317 195 973.92% QoQ % 59.79% -20.18% 13.94% 53.41% 131.44% 575.38% - Horiz. % 3,485.13% 2,181.03% 2,732.31% 2,397.95% 1,563.08% 675.38% 100.00%
NP to SH 6,796 4,253 5,328 4,676 3,429 1,698 195 973.92% QoQ % 59.79% -20.18% 13.94% 36.37% 101.94% 770.77% - Horiz. % 3,485.13% 2,181.03% 2,732.31% 2,397.95% 1,758.46% 870.77% 100.00%
Tax Rate 24.40 % 25.22 % 42.04 % 30.23 % 35.19 % 11.55 % 44.13 % -32.71% QoQ % -3.25% -40.01% 39.07% -14.09% 204.68% -73.83% - Horiz. % 55.29% 57.15% 95.26% 68.50% 79.74% 26.17% 100.00%
Total Cost 135,327 66,679 253,814 183,705 111,765 55,953 214,229 -26.44% QoQ % 102.95% -73.73% 38.16% 64.37% 99.75% -73.88% - Horiz. % 63.17% 31.13% 118.48% 85.75% 52.17% 26.12% 100.00%
Net Worth 214,798 212,351 208,409 210,808 209,363 267,377 203,765 3.59% QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% - Horiz. % 105.41% 104.21% 102.28% 103.46% 102.75% 131.22% 100.00%
Dividend 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 214,798 212,351 208,409 210,808 209,363 267,377 203,765 3.59% QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% - Horiz. % 105.41% 104.21% 102.28% 103.46% 102.75% 131.22% 100.00%
NOSH 59,666 59,649 59,716 59,719 59,647 76,832 59,062 0.68% QoQ % 0.03% -0.11% -0.00% 0.12% -22.37% 30.09% - Horiz. % 101.02% 100.99% 101.11% 101.11% 100.99% 130.09% 100.00%
Ratio Analysis 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.78 % 6.00 % 2.06 % 2.48 % 2.65 % 2.30 % 0.09 % 1,323.26% QoQ % -20.33% 191.26% -16.94% -6.42% 15.22% 2,455.56% - Horiz. % 5,311.11% 6,666.67% 2,288.89% 2,755.56% 2,944.44% 2,555.56% 100.00%
ROE 3.16 % 2.00 % 2.56 % 2.22 % 1.64 % 0.64 % 0.10 % 905.86% QoQ % 58.00% -21.87% 15.32% 35.37% 156.25% 540.00% - Horiz. % 3,160.00% 2,000.00% 2,560.00% 2,220.00% 1,640.00% 640.00% 100.00%
Per Share 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 238.20 118.91 433.96 315.45 192.49 74.54 363.05 -24.55% QoQ % 100.32% -72.60% 37.57% 63.88% 158.24% -79.47% - Horiz. % 65.61% 32.75% 119.53% 86.89% 53.02% 20.53% 100.00%
EPS 11.39 7.13 8.93 7.83 5.11 2.21 0.33 966.98% QoQ % 59.75% -20.16% 14.05% 53.23% 131.22% 569.70% - Horiz. % 3,451.52% 2,160.61% 2,706.06% 2,372.73% 1,548.48% 669.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.6000 3.5600 3.4900 3.5300 3.5100 3.4800 3.4500 2.89% QoQ % 1.12% 2.01% -1.13% 0.57% 0.86% 0.87% - Horiz. % 104.35% 103.19% 101.16% 102.32% 101.74% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.71 40.78 148.98 108.30 66.00 32.92 123.27 -24.03% QoQ % 100.37% -72.63% 37.56% 64.09% 100.49% -73.29% - Horiz. % 66.29% 33.08% 120.86% 87.86% 53.54% 26.71% 100.00%
EPS 3.91 2.45 3.06 2.69 1.97 0.98 0.11 988.17% QoQ % 59.59% -19.93% 13.75% 36.55% 101.02% 790.91% - Horiz. % 3,554.55% 2,227.27% 2,781.82% 2,445.45% 1,790.91% 890.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2349 1.2208 1.1981 1.2119 1.2036 1.5371 1.1714 3.59% QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% - Horiz. % 105.42% 104.22% 102.28% 103.46% 102.75% 131.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 -
P/RPS 0.51 0.69 0.19 0.20 0.36 0.61 0.12 163.07% QoQ % -26.09% 263.16% -5.00% -44.44% -40.98% 408.33% - Horiz. % 425.00% 575.00% 158.33% 166.67% 300.00% 508.33% 100.00%
P/EPS 10.71 11.57 9.41 8.11 12.00 20.59 127.21 -80.88% QoQ % -7.43% 22.95% 16.03% -32.42% -41.72% -83.81% - Horiz. % 8.42% 9.10% 7.40% 6.38% 9.43% 16.19% 100.00%
EY 9.34 8.64 10.62 12.33 8.33 4.86 0.79 421.33% QoQ % 8.10% -18.64% -13.87% 48.02% 71.40% 515.19% - Horiz. % 1,182.28% 1,093.67% 1,344.30% 1,560.76% 1,054.43% 615.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.34 0.23 0.24 0.18 0.20 0.13 0.12 100.61% QoQ % 47.83% -4.17% 33.33% -10.00% 53.85% 8.33% - Horiz. % 283.33% 191.67% 200.00% 150.00% 166.67% 108.33% 100.00%
Price Multiplier on Announcement Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 -
P/RPS 0.70 0.80 0.18 0.24 0.31 0.91 0.12 225.10% QoQ % -12.50% 344.44% -25.00% -22.58% -65.93% 658.33% - Horiz. % 583.33% 666.67% 150.00% 200.00% 258.33% 758.33% 100.00%
P/EPS 14.66 13.32 8.97 9.58 10.44 30.77 131.75 -76.96% QoQ % 10.06% 48.49% -6.37% -8.24% -66.07% -76.65% - Horiz. % 11.13% 10.11% 6.81% 7.27% 7.92% 23.35% 100.00%
EY 6.82 7.51 11.15 10.44 9.58 3.25 0.76 333.57% QoQ % -9.19% -32.65% 6.80% 8.98% 194.77% 327.63% - Horiz. % 897.37% 988.16% 1,467.11% 1,373.68% 1,260.53% 427.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.27 0.23 0.21 0.17 0.20 0.13 132.75% QoQ % 70.37% 17.39% 9.52% 23.53% -15.00% 53.85% - Horiz. % 353.85% 207.69% 176.92% 161.54% 130.77% 153.85% 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
PW Quarterly Report 30 September 2013.pdf 
