[PWF] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.86%
YoY- 28.5%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 261,537 176,841 91,135 353,760 261,944 168,593 83,702 113.58%
PBT 14,359 9,685 7,593 25,542 23,609 15,255 7,382 55.76%
Tax -4,690 -3,036 -1,559 -8,950 -7,184 -4,576 -1,963 78.62%
NP 9,669 6,649 6,034 16,592 16,425 10,679 5,419 47.05%
-
NP to SH 11,068 7,546 5,464 16,592 17,080 11,029 5,419 60.90%
-
Tax Rate 32.66% 31.35% 20.53% 35.04% 30.43% 30.00% 26.59% -
Total Cost 251,868 170,192 85,101 337,168 245,519 157,914 78,283 117.78%
-
Net Worth 303,445 305,008 303,383 296,568 243,300 240,187 163,701 50.84%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,586 2,584 - 3,370 32 32 - -
Div Payout % 23.37% 34.25% - 20.31% 0.19% 0.30% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 303,445 305,008 303,383 296,568 243,300 240,187 163,701 50.84%
NOSH 173,946 173,515 173,449 170,932 163,288 163,392 163,701 4.12%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.70% 3.76% 6.62% 4.69% 6.27% 6.33% 6.47% -
ROE 3.65% 2.47% 1.80% 5.59% 7.02% 4.59% 3.31% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 151.69 102.62 53.17 209.94 160.42 103.18 51.13 106.33%
EPS 6.44 4.56 3.52 10.81 10.46 6.75 3.31 55.78%
DPS 1.50 1.50 0.00 2.00 0.02 0.02 0.00 -
NAPS 1.76 1.77 1.77 1.76 1.49 1.47 1.00 45.72%
Adjusted Per Share Value based on latest NOSH - 170,932
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 131.44 88.87 45.80 177.78 131.64 84.73 42.06 113.60%
EPS 5.56 3.79 2.75 8.34 8.58 5.54 2.72 60.99%
DPS 1.30 1.30 0.00 1.69 0.02 0.02 0.00 -
NAPS 1.525 1.5328 1.5247 1.4904 1.2227 1.2071 0.8227 50.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.88 0.885 1.01 1.10 1.05 0.875 -
P/RPS 0.52 0.86 1.66 0.48 0.69 1.02 1.71 -54.74%
P/EPS 12.31 20.10 27.76 10.26 10.52 15.56 26.43 -39.88%
EY 8.13 4.98 3.60 9.75 9.51 6.43 3.78 66.54%
DY 1.90 1.70 0.00 1.98 0.02 0.02 0.00 -
P/NAPS 0.45 0.50 0.50 0.57 0.74 0.71 0.88 -36.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 -
Price 0.74 0.84 0.885 1.03 1.03 1.12 0.85 -
P/RPS 0.49 0.82 1.66 0.49 0.64 1.09 1.66 -55.63%
P/EPS 11.53 19.18 27.76 10.46 9.85 16.59 25.68 -41.33%
EY 8.68 5.21 3.60 9.56 10.16 6.03 3.89 70.67%
DY 2.03 1.79 0.00 1.94 0.02 0.02 0.00 -
P/NAPS 0.42 0.47 0.50 0.59 0.69 0.76 0.85 -37.47%

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