[PWF] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 41.99%
YoY- -6.7%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 361,474 374,961 350,660 377,848 351,672 348,716 353,682 1.45%
PBT 8,262 17,260 11,086 13,780 22,116 19,145 19,370 -43.24%
Tax -2,380 -3,869 -500 4,816 -9,143 -6,253 -6,072 -46.34%
NP 5,882 13,390 10,586 18,596 12,973 12,892 13,298 -41.86%
-
NP to SH 6,555 14,402 11,396 20,392 14,362 14,757 15,092 -42.56%
-
Tax Rate 28.81% 22.42% 4.51% -34.95% 41.34% 32.66% 31.35% -
Total Cost 355,592 361,570 340,074 359,252 338,699 335,824 340,384 2.94%
-
Net Worth 309,624 314,842 314,842 313,102 303,357 303,445 305,008 1.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,478 4,638 3,478 - 7,756 3,448 5,169 -23.15%
Div Payout % 53.07% 32.21% 30.53% - 54.01% 23.37% 34.25% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 309,624 314,842 314,842 313,102 303,357 303,445 305,008 1.00%
NOSH 173,946 173,946 173,946 173,946 173,946 173,946 173,515 0.16%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.63% 3.57% 3.02% 4.92% 3.69% 3.70% 3.76% -
ROE 2.12% 4.57% 3.62% 6.51% 4.73% 4.86% 4.95% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 207.81 215.56 201.59 217.22 204.03 202.26 205.25 0.82%
EPS 3.77 8.28 6.56 11.72 8.34 8.59 9.12 -44.41%
DPS 2.00 2.67 2.00 0.00 4.50 2.00 3.00 -23.62%
NAPS 1.78 1.81 1.81 1.80 1.76 1.76 1.77 0.37%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 181.67 188.45 176.24 189.90 176.74 175.26 177.75 1.46%
EPS 3.29 7.24 5.73 10.25 7.22 7.42 7.58 -42.58%
DPS 1.75 2.33 1.75 0.00 3.90 1.73 2.60 -23.14%
NAPS 1.5561 1.5823 1.5823 1.5736 1.5246 1.5251 1.5329 1.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.705 0.725 0.725 0.76 0.745 0.79 0.88 -
P/RPS 0.34 0.34 0.36 0.35 0.37 0.39 0.43 -14.45%
P/EPS 18.71 8.76 11.07 6.48 8.94 9.23 10.05 51.16%
EY 5.35 11.42 9.04 15.43 11.18 10.83 9.95 -33.80%
DY 2.84 3.68 2.76 0.00 6.04 2.53 3.41 -11.45%
P/NAPS 0.40 0.40 0.40 0.42 0.42 0.45 0.50 -13.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.695 0.715 0.76 0.775 0.845 0.74 0.84 -
P/RPS 0.33 0.33 0.38 0.36 0.41 0.37 0.41 -13.43%
P/EPS 18.44 8.64 11.60 6.61 10.14 8.65 9.59 54.44%
EY 5.42 11.58 8.62 15.13 9.86 11.57 10.43 -35.28%
DY 2.88 3.73 2.63 0.00 5.33 2.70 3.57 -13.30%
P/NAPS 0.39 0.40 0.42 0.43 0.48 0.42 0.47 -11.66%

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