[PWF] QoQ Quarter Result on 30-Sep-2018 [#3]

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 132.94%
YoY- -41.79%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 80,868 94,462 90,135 84,696 85,706 91,135 91,816 -8.13%
PBT 2,098 3,445 7,757 4,674 2,092 7,593 1,933 5.62%
Tax -1,454 1,204 -4,453 -1,654 -907 -1,559 -1,766 -12.18%
NP 644 4,649 3,304 3,020 1,185 6,034 167 146.52%
-
NP to SH 600 5,098 3,294 3,522 1,512 5,464 167 135.12%
-
Tax Rate 69.30% -34.95% 57.41% 35.39% 43.36% 20.53% 91.36% -
Total Cost 80,224 89,813 86,831 81,676 84,521 85,101 91,649 -8.51%
-
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,739 - 2,585 - 2,584 - - -
Div Payout % 289.91% - 78.49% - 170.95% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.07%
NOSH 173,946 173,946 173,946 173,946 173,515 173,449 170,932 1.17%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.80% 4.92% 3.67% 3.57% 1.38% 6.62% 0.18% -
ROE 0.19% 1.63% 1.09% 1.16% 0.50% 1.80% 0.06% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.49 54.31 52.29 49.12 49.74 53.17 54.49 -10.07%
EPS 0.34 2.93 1.91 2.04 0.88 3.52 0.81 -44.02%
DPS 1.00 0.00 1.50 0.00 1.50 0.00 0.00 -
NAPS 1.81 1.80 1.76 1.76 1.77 1.77 1.76 1.89%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.64 47.48 45.30 42.57 43.07 45.80 46.15 -8.14%
EPS 0.30 2.56 1.66 1.77 0.76 2.75 0.08 141.95%
DPS 0.87 0.00 1.30 0.00 1.30 0.00 0.00 -
NAPS 1.5823 1.5736 1.5246 1.5251 1.5329 1.5248 1.4905 4.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.725 0.76 0.745 0.79 0.88 0.885 1.01 -
P/RPS 1.56 1.40 1.42 1.61 1.77 1.66 1.85 -10.77%
P/EPS 210.18 25.93 38.98 38.67 100.29 27.76 1,019.10 -65.19%
EY 0.48 3.86 2.57 2.59 1.00 3.60 0.10 185.37%
DY 1.38 0.00 2.01 0.00 1.70 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.45 0.50 0.50 0.57 -21.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.76 0.775 0.845 0.74 0.84 0.885 1.03 -
P/RPS 1.63 1.43 1.62 1.51 1.69 1.66 1.89 -9.41%
P/EPS 220.33 26.44 44.22 36.23 95.73 27.76 1,039.28 -64.54%
EY 0.45 3.78 2.26 2.76 1.04 3.60 0.10 173.31%
DY 1.32 0.00 1.78 0.00 1.79 0.00 0.00 -
P/NAPS 0.42 0.43 0.48 0.42 0.47 0.50 0.59 -20.32%

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