[PWF] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -30.95%
YoY- -31.58%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 377,848 351,672 348,716 353,682 364,540 353,760 349,258 5.39%
PBT 13,780 22,116 19,145 19,370 30,372 25,542 31,478 -42.37%
Tax 4,816 -9,143 -6,253 -6,072 -6,236 -8,950 -9,578 -
NP 18,596 12,973 12,892 13,298 24,136 16,592 21,900 -10.33%
-
NP to SH 20,392 14,362 14,757 15,092 21,856 16,592 22,773 -7.10%
-
Tax Rate -34.95% 41.34% 32.66% 31.35% 20.53% 35.04% 30.43% -
Total Cost 359,252 338,699 335,824 340,384 340,404 337,168 327,358 6.40%
-
Net Worth 313,102 303,357 303,445 305,008 303,383 296,568 243,300 18.33%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 7,756 3,448 5,169 - 3,370 43 -
Div Payout % - 54.01% 23.37% 34.25% - 20.31% 0.19% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 313,102 303,357 303,445 305,008 303,383 296,568 243,300 18.33%
NOSH 173,946 173,946 173,946 173,515 173,449 170,932 163,288 4.30%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.92% 3.69% 3.70% 3.76% 6.62% 4.69% 6.27% -
ROE 6.51% 4.73% 4.86% 4.95% 7.20% 5.59% 9.36% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 217.22 204.03 202.26 205.25 212.68 209.94 213.89 1.03%
EPS 11.72 8.34 8.59 9.12 14.08 10.81 13.95 -10.97%
DPS 0.00 4.50 2.00 3.00 0.00 2.00 0.03 -
NAPS 1.80 1.76 1.76 1.77 1.77 1.76 1.49 13.44%
Adjusted Per Share Value based on latest NOSH - 173,515
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 189.89 176.73 175.25 177.74 183.20 177.78 175.52 5.39%
EPS 10.25 7.22 7.42 7.58 10.98 8.34 11.44 -7.06%
DPS 0.00 3.90 1.73 2.60 0.00 1.69 0.02 -
NAPS 1.5735 1.5245 1.525 1.5328 1.5247 1.4904 1.2227 18.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.76 0.745 0.79 0.88 0.885 1.01 1.10 -
P/RPS 0.35 0.37 0.39 0.43 0.42 0.48 0.51 -22.21%
P/EPS 6.48 8.94 9.23 10.05 6.94 10.26 7.89 -12.31%
EY 15.43 11.18 10.83 9.95 14.41 9.75 12.68 13.99%
DY 0.00 6.04 2.53 3.41 0.00 1.98 0.02 -
P/NAPS 0.42 0.42 0.45 0.50 0.50 0.57 0.74 -31.47%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.775 0.845 0.74 0.84 0.885 1.03 1.03 -
P/RPS 0.36 0.41 0.37 0.41 0.42 0.49 0.48 -17.46%
P/EPS 6.61 10.14 8.65 9.59 6.94 10.46 7.39 -7.17%
EY 15.13 9.86 11.57 10.43 14.41 9.56 13.54 7.69%
DY 0.00 5.33 2.70 3.57 0.00 1.94 0.03 -
P/NAPS 0.43 0.48 0.42 0.47 0.50 0.59 0.69 -27.06%

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