[PWF] QoQ TTM Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 361,193 353,760 339,755 336,319 326,511 326,444 321,537 8.07% QoQ % 2.10% 4.12% 1.02% 3.00% 0.02% 1.53% - Horiz. % 112.33% 110.02% 105.67% 104.60% 101.55% 101.53% 100.00%
PBT 26,130 25,542 27,266 25,067 21,898 19,834 14,382 48.95% QoQ % 2.30% -6.32% 8.77% 14.47% 10.41% 37.91% - Horiz. % 181.69% 177.60% 189.58% 174.29% 152.26% 137.91% 100.00%
Tax -8,546 -8,950 -9,013 -8,777 -7,295 -6,922 -4,988 43.23% QoQ % 4.51% 0.70% -2.69% -20.32% -5.39% -38.77% - Horiz. % 171.33% 179.43% 180.69% 175.96% 146.25% 138.77% 100.00%
NP 17,584 16,592 18,253 16,290 14,603 12,912 9,394 51.94% QoQ % 5.98% -9.10% 12.05% 11.55% 13.10% 37.45% - Horiz. % 187.18% 176.62% 194.30% 173.41% 155.45% 137.45% 100.00%
NP to SH 17,669 17,247 18,908 16,640 14,603 12,912 9,394 52.43% QoQ % 2.45% -8.78% 13.63% 13.95% 13.10% 37.45% - Horiz. % 188.09% 183.60% 201.28% 177.13% 155.45% 137.45% 100.00%
Tax Rate 32.71 % 35.04 % 33.06 % 35.01 % 33.31 % 34.90 % 34.68 % -3.83% QoQ % -6.65% 5.99% -5.57% 5.10% -4.56% 0.63% - Horiz. % 94.32% 101.04% 95.33% 100.95% 96.05% 100.63% 100.00%
Total Cost 343,609 337,168 321,502 320,029 311,908 313,532 312,143 6.62% QoQ % 1.91% 4.87% 0.46% 2.60% -0.52% 0.44% - Horiz. % 110.08% 108.02% 103.00% 102.53% 99.92% 100.44% 100.00%
Net Worth 303,383 296,568 243,018 239,154 163,701 225,348 236,046 18.23% QoQ % 2.30% 22.04% 1.62% 46.09% -27.36% -4.53% - Horiz. % 128.53% 125.64% 102.95% 101.32% 69.35% 95.47% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 65 65 3,216 6,310 3,166 3,166 4,339 -93.93% QoQ % 0.00% -97.97% -49.03% 99.28% 0.00% -27.02% - Horiz. % 1.50% 1.50% 74.13% 145.43% 72.98% 72.98% 100.00%
Div Payout % 0.37 % 0.38 % 17.01 % 37.92 % 21.69 % 24.53 % 46.19 % -96.01% QoQ % -2.63% -97.77% -55.14% 74.83% -11.58% -46.89% - Horiz. % 0.80% 0.82% 36.83% 82.10% 46.96% 53.11% 100.00%
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 303,383 296,568 243,018 239,154 163,701 225,348 236,046 18.23% QoQ % 2.30% 22.04% 1.62% 46.09% -27.36% -4.53% - Horiz. % 128.53% 125.64% 102.95% 101.32% 69.35% 95.47% 100.00%
NOSH 171,403 168,505 163,099 162,690 163,701 157,586 156,322 6.34% QoQ % 1.72% 3.31% 0.25% -0.62% 3.88% 0.81% - Horiz. % 109.65% 107.79% 104.34% 104.07% 104.72% 100.81% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.87 % 4.69 % 5.37 % 4.84 % 4.47 % 3.96 % 2.92 % 40.68% QoQ % 3.84% -12.66% 10.95% 8.28% 12.88% 35.62% - Horiz. % 166.78% 160.62% 183.90% 165.75% 153.08% 135.62% 100.00%
ROE 5.82 % 5.82 % 7.78 % 6.96 % 8.92 % 5.73 % 3.98 % 28.86% QoQ % 0.00% -25.19% 11.78% -21.97% 55.67% 43.97% - Horiz. % 146.23% 146.23% 195.48% 174.87% 224.12% 143.97% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 210.73 209.94 208.31 206.72 199.46 207.15 205.69 1.63% QoQ % 0.38% 0.78% 0.77% 3.64% -3.71% 0.71% - Horiz. % 102.45% 102.07% 101.27% 100.50% 96.97% 100.71% 100.00%
EPS 10.31 10.24 11.59 10.23 8.92 8.19 6.01 43.35% QoQ % 0.68% -11.65% 13.29% 14.69% 8.91% 36.27% - Horiz. % 171.55% 170.38% 192.85% 170.22% 148.42% 136.27% 100.00%
DPS 0.04 0.04 1.97 3.88 1.93 2.01 2.78 -94.10% QoQ % 0.00% -97.97% -49.23% 101.04% -3.98% -27.70% - Horiz. % 1.44% 1.44% 70.86% 139.57% 69.42% 72.30% 100.00%
NAPS 1.7700 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 11.18% QoQ % 0.57% 18.12% 1.36% 47.00% -30.07% -5.30% - Horiz. % 117.22% 116.56% 98.68% 97.35% 66.23% 94.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 207.65 203.37 195.32 193.35 187.71 187.67 184.85 8.07% QoQ % 2.10% 4.12% 1.02% 3.00% 0.02% 1.53% - Horiz. % 112.33% 110.02% 105.66% 104.60% 101.55% 101.53% 100.00%
EPS 10.16 9.92 10.87 9.57 8.40 7.42 5.40 52.46% QoQ % 2.42% -8.74% 13.58% 13.93% 13.21% 37.41% - Horiz. % 188.15% 183.70% 201.30% 177.22% 155.56% 137.41% 100.00%
DPS 0.04 0.04 1.85 3.63 1.82 1.82 2.49 -93.65% QoQ % 0.00% -97.84% -49.04% 99.45% 0.00% -26.91% - Horiz. % 1.61% 1.61% 74.30% 145.78% 73.09% 73.09% 100.00%
NAPS 1.7441 1.7049 1.3971 1.3749 0.9411 1.2955 1.3570 18.23% QoQ % 2.30% 22.03% 1.61% 46.09% -27.36% -4.53% - Horiz. % 128.53% 125.64% 102.96% 101.32% 69.35% 95.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8850 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 -
P/RPS 0.42 0.48 0.53 0.51 0.44 0.35 0.36 10.83% QoQ % -12.50% -9.43% 3.92% 15.91% 25.71% -2.78% - Horiz. % 116.67% 133.33% 147.22% 141.67% 122.22% 97.22% 100.00%
P/EPS 8.59 9.87 9.49 10.27 9.81 8.85 12.31 -21.34% QoQ % -12.97% 4.00% -7.59% 4.69% 10.85% -28.11% - Horiz. % 69.78% 80.18% 77.09% 83.43% 79.69% 71.89% 100.00%
EY 11.65 10.13 10.54 9.74 10.19 11.30 8.12 27.24% QoQ % 15.00% -3.89% 8.21% -4.42% -9.82% 39.16% - Horiz. % 143.47% 124.75% 129.80% 119.95% 125.49% 139.16% 100.00%
DY 0.04 0.04 1.79 3.69 2.21 2.77 3.75 -95.17% QoQ % 0.00% -97.77% -51.49% 66.97% -20.22% -26.13% - Horiz. % 1.07% 1.07% 47.73% 98.40% 58.93% 73.87% 100.00%
P/NAPS 0.50 0.57 0.74 0.71 0.88 0.51 0.49 1.36% QoQ % -12.28% -22.97% 4.23% -19.32% 72.55% 4.08% - Horiz. % 102.04% 116.33% 151.02% 144.90% 179.59% 104.08% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 -
Price 0.8850 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 -
P/RPS 0.42 0.49 0.49 0.54 0.43 0.42 0.37 8.83% QoQ % -14.29% 0.00% -9.26% 25.58% 2.38% 13.51% - Horiz. % 113.51% 132.43% 132.43% 145.95% 116.22% 113.51% 100.00%
P/EPS 8.59 10.06 8.88 10.95 9.53 10.68 12.65 -22.76% QoQ % -14.61% 13.29% -18.90% 14.90% -10.77% -15.57% - Horiz. % 67.91% 79.53% 70.20% 86.56% 75.34% 84.43% 100.00%
EY 11.65 9.94 11.26 9.13 10.49 9.36 7.91 29.48% QoQ % 17.20% -11.72% 23.33% -12.96% 12.07% 18.33% - Horiz. % 147.28% 125.66% 142.35% 115.42% 132.62% 118.33% 100.00%
DY 0.04 0.04 1.91 3.46 2.28 2.30 3.65 -95.08% QoQ % 0.00% -97.91% -44.80% 51.75% -0.87% -36.99% - Horiz. % 1.10% 1.10% 52.33% 94.79% 62.47% 63.01% 100.00%
P/NAPS 0.50 0.59 0.69 0.76 0.85 0.61 0.50 - QoQ % -15.25% -14.49% -9.21% -10.59% 39.34% 22.00% - Horiz. % 100.00% 118.00% 138.00% 152.00% 170.00% 122.00% 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 Q2 30 June 2017.pdf 
