[PWF] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.76%
YoY- 51.06%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 364,540 353,760 349,258 337,186 334,808 326,444 331,800 6.48%
PBT 30,372 25,542 31,478 30,510 29,528 19,834 21,569 25.65%
Tax -6,236 -8,950 -9,578 -9,152 -7,852 -6,922 -6,790 -5.52%
NP 24,136 16,592 21,900 21,358 21,676 12,912 14,778 38.72%
-
NP to SH 21,856 16,592 22,773 22,058 21,676 12,912 14,778 29.83%
-
Tax Rate 20.53% 35.04% 30.43% 30.00% 26.59% 34.90% 31.48% -
Total Cost 340,404 337,168 327,358 315,828 313,132 313,532 317,021 4.86%
-
Net Worth 303,383 296,568 243,300 240,187 163,701 219,029 228,958 20.66%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,370 43 65 - 5,360 7,075 -
Div Payout % - 20.31% 0.19% 0.30% - 41.52% 47.88% -
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 303,383 296,568 243,300 240,187 163,701 219,029 228,958 20.66%
NOSH 173,449 170,932 163,288 163,392 163,701 153,167 151,627 9.38%
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 6.62% 4.69% 6.27% 6.33% 6.47% 3.96% 4.45% -
ROE 7.20% 5.59% 9.36% 9.18% 13.24% 5.90% 6.45% -
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 212.68 209.94 213.89 206.37 204.52 213.13 218.83 -1.88%
EPS 14.08 10.81 13.95 13.50 13.24 8.43 9.75 27.78%
DPS 0.00 2.00 0.03 0.04 0.00 3.50 4.67 -
NAPS 1.77 1.76 1.49 1.47 1.00 1.43 1.51 11.18%
Adjusted Per Share Value based on latest NOSH - 162,690
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 183.21 177.79 175.53 169.46 168.27 164.07 166.76 6.47%
EPS 10.98 8.34 11.45 11.09 10.89 6.49 7.43 29.77%
DPS 0.00 1.69 0.02 0.03 0.00 2.69 3.56 -
NAPS 1.5248 1.4905 1.2228 1.2071 0.8227 1.1008 1.1507 20.66%
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 0.885 1.01 1.10 1.05 0.875 0.725 0.74 -
P/RPS 0.42 0.48 0.51 0.51 0.43 0.34 0.34 15.14%
P/EPS 6.94 10.26 7.89 7.78 6.61 8.60 7.59 -5.79%
EY 14.41 9.75 12.68 12.86 15.13 11.63 13.17 6.18%
DY 0.00 1.98 0.02 0.04 0.00 4.83 6.31 -
P/NAPS 0.50 0.57 0.74 0.71 0.88 0.51 0.49 1.35%
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 0.885 1.03 1.03 1.12 0.85 0.875 0.76 -
P/RPS 0.42 0.49 0.48 0.54 0.42 0.41 0.35 12.93%
P/EPS 6.94 10.46 7.39 8.30 6.42 10.38 7.80 -7.49%
EY 14.41 9.56 13.54 12.05 15.58 9.63 12.82 8.11%
DY 0.00 1.94 0.03 0.04 0.00 4.00 6.14 -
P/NAPS 0.50 0.59 0.69 0.76 0.85 0.61 0.50 0.00%

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 & 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