[PWF] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.24%
YoY- 54.1%
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 353,682 364,540 353,760 349,258 337,186 334,808 326,444 5.50%
PBT 19,370 30,372 25,542 31,478 30,510 29,528 19,834 -1.57%
Tax -6,072 -6,236 -8,950 -9,578 -9,152 -7,852 -6,922 -8.38%
NP 13,298 24,136 16,592 21,900 21,358 21,676 12,912 1.98%
-
NP to SH 15,092 21,856 16,592 22,773 22,058 21,676 12,912 10.99%
-
Tax Rate 31.35% 20.53% 35.04% 30.43% 30.00% 26.59% 34.90% -
Total Cost 340,384 340,404 337,168 327,358 315,828 313,132 313,532 5.64%
-
Net Worth 305,008 303,383 296,568 243,300 240,187 163,701 219,029 24.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,169 - 3,370 43 65 - 5,360 -2.39%
Div Payout % 34.25% - 20.31% 0.19% 0.30% - 41.52% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 305,008 303,383 296,568 243,300 240,187 163,701 219,029 24.77%
NOSH 173,515 173,449 170,932 163,288 163,392 163,701 153,167 8.69%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.76% 6.62% 4.69% 6.27% 6.33% 6.47% 3.96% -
ROE 4.95% 7.20% 5.59% 9.36% 9.18% 13.24% 5.90% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 205.25 212.68 209.94 213.89 206.37 204.52 213.13 -2.48%
EPS 9.12 14.08 10.81 13.95 13.50 13.24 8.43 5.40%
DPS 3.00 0.00 2.00 0.03 0.04 0.00 3.50 -9.79%
NAPS 1.77 1.77 1.76 1.49 1.47 1.00 1.43 15.32%
Adjusted Per Share Value based on latest NOSH - 163,099
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 177.75 183.21 177.79 175.53 169.46 168.27 164.07 5.49%
EPS 7.58 10.98 8.34 11.45 11.09 10.89 6.49 10.93%
DPS 2.60 0.00 1.69 0.02 0.03 0.00 2.69 -2.24%
NAPS 1.5329 1.5248 1.4905 1.2228 1.2071 0.8227 1.1008 24.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.88 0.885 1.01 1.10 1.05 0.875 0.725 -
P/RPS 0.43 0.42 0.48 0.51 0.51 0.43 0.34 16.99%
P/EPS 10.05 6.94 10.26 7.89 7.78 6.61 8.60 10.97%
EY 9.95 14.41 9.75 12.68 12.86 15.13 11.63 -9.90%
DY 3.41 0.00 1.98 0.02 0.04 0.00 4.83 -20.76%
P/NAPS 0.50 0.50 0.57 0.74 0.71 0.88 0.51 -1.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 -
Price 0.84 0.885 1.03 1.03 1.12 0.85 0.875 -
P/RPS 0.41 0.42 0.49 0.48 0.54 0.42 0.41 0.00%
P/EPS 9.59 6.94 10.46 7.39 8.30 6.42 10.38 -5.15%
EY 10.43 14.41 9.56 13.54 12.05 15.58 9.63 5.47%
DY 3.57 0.00 1.94 0.03 0.04 0.00 4.00 -7.32%
P/NAPS 0.47 0.50 0.59 0.69 0.76 0.85 0.61 -15.99%

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