[PWF] QoQ Cumulative 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- 103.52%
YoY- 51.06%
Quarter Report
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 91,135 353,760 261,944 168,593 83,702 326,444 248,850 -48.84%
PBT 7,593 25,542 23,609 15,255 7,382 19,834 16,177 -39.63%
Tax -1,559 -8,950 -7,184 -4,576 -1,963 -6,922 -5,093 -54.61%
NP 6,034 16,592 16,425 10,679 5,419 12,912 11,084 -33.35%
-
NP to SH 5,464 16,592 17,080 11,029 5,419 12,912 11,084 -37.62%
-
Tax Rate 20.53% 35.04% 30.43% 30.00% 26.59% 34.90% 31.48% -
Total Cost 85,101 337,168 245,519 157,914 78,283 313,532 237,766 -49.62%
-
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 32 32 - 5,360 5,306 -
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 1.80% 5.59% 7.02% 4.59% 3.31% 5.90% 4.84% -
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 53.17 209.94 160.42 103.18 51.13 213.13 164.12 -52.86%
EPS 3.52 10.81 10.46 6.75 3.31 8.43 7.31 -38.59%
DPS 0.00 2.00 0.02 0.02 0.00 3.50 3.50 -
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 45.80 177.78 131.64 84.73 42.06 164.06 125.06 -48.84%
EPS 2.75 8.34 8.58 5.54 2.72 6.49 5.57 -37.55%
DPS 0.00 1.69 0.02 0.02 0.00 2.69 2.67 -
NAPS 1.5247 1.4904 1.2227 1.2071 0.8227 1.1007 1.1506 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 1.66 0.48 0.69 1.02 1.71 0.34 0.45 138.93%
P/EPS 27.76 10.26 10.52 15.56 26.43 8.60 10.12 96.07%
EY 3.60 9.75 9.51 6.43 3.78 11.63 9.88 -49.01%
DY 0.00 1.98 0.02 0.02 0.00 4.83 4.73 -
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 1.66 0.49 0.64 1.09 1.66 0.41 0.46 135.45%
P/EPS 27.76 10.46 9.85 16.59 25.68 10.38 10.40 92.53%
EY 3.60 9.56 10.16 6.03 3.89 9.63 9.62 -48.10%
DY 0.00 1.94 0.02 0.02 0.00 4.00 4.61 -
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