[PWF] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2.22%
YoY- -35.2%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 350,660 377,848 351,672 348,716 353,682 364,540 353,760 -0.58%
PBT 11,086 13,780 22,116 19,145 19,370 30,372 25,542 -42.76%
Tax -500 4,816 -9,143 -6,253 -6,072 -6,236 -8,950 -85.46%
NP 10,586 18,596 12,973 12,892 13,298 24,136 16,592 -25.94%
-
NP to SH 11,396 20,392 14,362 14,757 15,092 21,856 16,592 -22.20%
-
Tax Rate 4.51% -34.95% 41.34% 32.66% 31.35% 20.53% 35.04% -
Total Cost 340,074 359,252 338,699 335,824 340,384 340,404 337,168 0.57%
-
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,478 - 7,756 3,448 5,169 - 3,370 2.13%
Div Payout % 30.53% - 54.01% 23.37% 34.25% - 20.31% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.07%
NOSH 173,946 173,946 173,946 173,946 173,515 173,449 170,932 1.17%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.02% 4.92% 3.69% 3.70% 3.76% 6.62% 4.69% -
ROE 3.62% 6.51% 4.73% 4.86% 4.95% 7.20% 5.59% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.59 217.22 204.03 202.26 205.25 212.68 209.94 -2.67%
EPS 6.56 11.72 8.34 8.59 9.12 14.08 10.81 -28.38%
DPS 2.00 0.00 4.50 2.00 3.00 0.00 2.00 0.00%
NAPS 1.81 1.80 1.76 1.76 1.77 1.77 1.76 1.89%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 176.24 189.90 176.74 175.26 177.75 183.21 177.79 -0.58%
EPS 5.73 10.25 7.22 7.42 7.58 10.98 8.34 -22.19%
DPS 1.75 0.00 3.90 1.73 2.60 0.00 1.69 2.35%
NAPS 1.5823 1.5736 1.5246 1.5251 1.5329 1.5248 1.4905 4.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.725 0.76 0.745 0.79 0.88 0.885 1.01 -
P/RPS 0.36 0.35 0.37 0.39 0.43 0.42 0.48 -17.49%
P/EPS 11.07 6.48 8.94 9.23 10.05 6.94 10.26 5.21%
EY 9.04 15.43 11.18 10.83 9.95 14.41 9.75 -4.92%
DY 2.76 0.00 6.04 2.53 3.41 0.00 1.98 24.86%
P/NAPS 0.40 0.42 0.42 0.45 0.50 0.50 0.57 -21.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.76 0.775 0.845 0.74 0.84 0.885 1.03 -
P/RPS 0.38 0.36 0.41 0.37 0.41 0.42 0.49 -15.62%
P/EPS 11.60 6.61 10.14 8.65 9.59 6.94 10.46 7.16%
EY 8.62 15.13 9.86 11.57 10.43 14.41 9.56 -6.68%
DY 2.63 0.00 5.33 2.70 3.57 0.00 1.94 22.55%
P/NAPS 0.42 0.43 0.48 0.42 0.47 0.50 0.59 -20.32%

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