[PWF] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 29.76%
YoY- -13.44%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 281,221 175,330 94,462 351,672 261,537 176,841 91,135 111.80%
PBT 12,945 5,543 3,445 22,116 14,359 9,685 7,593 42.66%
Tax -2,902 -250 1,204 -9,143 -4,690 -3,036 -1,559 51.26%
NP 10,043 5,293 4,649 12,973 9,669 6,649 6,034 40.40%
-
NP to SH 10,802 5,698 5,098 14,362 11,068 7,546 5,464 57.45%
-
Tax Rate 22.42% 4.51% -34.95% 41.34% 32.66% 31.35% 20.53% -
Total Cost 271,178 170,037 89,813 338,699 251,868 170,192 85,101 116.39%
-
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,478 1,739 - 7,756 2,586 2,584 - -
Div Payout % 32.21% 30.53% - 54.01% 23.37% 34.25% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
NOSH 173,946 173,946 173,946 173,946 173,946 173,515 173,449 0.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.57% 3.02% 4.92% 3.69% 3.70% 3.76% 6.62% -
ROE 3.43% 1.81% 1.63% 4.73% 3.65% 2.47% 1.80% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 161.67 100.80 54.31 204.03 151.69 102.62 53.17 109.74%
EPS 6.21 3.28 2.93 8.34 6.44 4.56 3.52 45.95%
DPS 2.00 1.00 0.00 4.50 1.50 1.50 0.00 -
NAPS 1.81 1.81 1.80 1.76 1.76 1.77 1.77 1.49%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 141.34 88.12 47.48 176.74 131.44 88.88 45.80 111.82%
EPS 5.43 2.86 2.56 7.22 5.56 3.79 2.75 57.32%
DPS 1.75 0.87 0.00 3.90 1.30 1.30 0.00 -
NAPS 1.5823 1.5823 1.5736 1.5246 1.5251 1.5329 1.5248 2.49%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.725 0.725 0.76 0.745 0.79 0.88 0.885 -
P/RPS 0.45 0.72 1.40 0.37 0.52 0.86 1.66 -58.08%
P/EPS 11.67 22.13 25.93 8.94 12.31 20.10 27.76 -43.85%
EY 8.57 4.52 3.86 11.18 8.13 4.98 3.60 78.19%
DY 2.76 1.38 0.00 6.04 1.90 1.70 0.00 -
P/NAPS 0.40 0.40 0.42 0.42 0.45 0.50 0.50 -13.81%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.715 0.76 0.775 0.845 0.74 0.84 0.885 -
P/RPS 0.44 0.75 1.43 0.41 0.49 0.82 1.66 -58.70%
P/EPS 11.51 23.20 26.44 10.14 11.53 19.18 27.76 -44.36%
EY 8.69 4.31 3.78 9.86 8.68 5.21 3.60 79.85%
DY 2.80 1.32 0.00 5.33 2.03 1.79 0.00 -
P/NAPS 0.40 0.42 0.43 0.48 0.42 0.47 0.50 -13.81%

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