[PWF] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -67.07%
YoY- 0.83%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 351,672 261,537 176,841 91,135 353,760 261,944 168,593 63.03%
PBT 22,116 14,359 9,685 7,593 25,542 23,609 15,255 28.00%
Tax -9,143 -4,690 -3,036 -1,559 -8,950 -7,184 -4,576 58.43%
NP 12,973 9,669 6,649 6,034 16,592 16,425 10,679 13.81%
-
NP to SH 14,362 11,068 7,546 5,464 16,592 17,080 11,029 19.19%
-
Tax Rate 41.34% 32.66% 31.35% 20.53% 35.04% 30.43% 30.00% -
Total Cost 338,699 251,868 170,192 85,101 337,168 245,519 157,914 66.08%
-
Net Worth 303,357 303,445 305,008 303,383 296,568 243,300 240,187 16.79%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,756 2,586 2,584 - 3,370 32 32 3748.71%
Div Payout % 54.01% 23.37% 34.25% - 20.31% 0.19% 0.30% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 303,357 303,445 305,008 303,383 296,568 243,300 240,187 16.79%
NOSH 173,946 173,946 173,515 173,449 170,932 163,288 163,392 4.24%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.69% 3.70% 3.76% 6.62% 4.69% 6.27% 6.33% -
ROE 4.73% 3.65% 2.47% 1.80% 5.59% 7.02% 4.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 204.03 151.69 102.62 53.17 209.94 160.42 103.18 57.34%
EPS 8.34 6.44 4.56 3.52 10.81 10.46 6.75 15.09%
DPS 4.50 1.50 1.50 0.00 2.00 0.02 0.02 3563.00%
NAPS 1.76 1.76 1.77 1.77 1.76 1.49 1.47 12.71%
Adjusted Per Share Value based on latest NOSH - 173,449
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 176.74 131.44 88.88 45.80 177.79 131.65 84.73 63.03%
EPS 7.22 5.56 3.79 2.75 8.34 8.58 5.54 19.25%
DPS 3.90 1.30 1.30 0.00 1.69 0.02 0.02 3230.56%
NAPS 1.5246 1.5251 1.5329 1.5248 1.4905 1.2228 1.2071 16.79%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.745 0.79 0.88 0.885 1.01 1.10 1.05 -
P/RPS 0.37 0.52 0.86 1.66 0.48 0.69 1.02 -49.04%
P/EPS 8.94 12.31 20.10 27.76 10.26 10.52 15.56 -30.81%
EY 11.18 8.13 4.98 3.60 9.75 9.51 6.43 44.44%
DY 6.04 1.90 1.70 0.00 1.98 0.02 0.02 4354.72%
P/NAPS 0.42 0.45 0.50 0.50 0.57 0.74 0.71 -29.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.845 0.74 0.84 0.885 1.03 1.03 1.12 -
P/RPS 0.41 0.49 0.82 1.66 0.49 0.64 1.09 -47.79%
P/EPS 10.14 11.53 19.18 27.76 10.46 9.85 16.59 -27.91%
EY 9.86 8.68 5.21 3.60 9.56 10.16 6.03 38.67%
DY 5.33 2.03 1.79 0.00 1.94 0.02 0.02 3999.33%
P/NAPS 0.48 0.42 0.47 0.50 0.59 0.69 0.76 -26.32%

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