[PWF] QoQ 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- -97.24%
YoY- -90.86%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 84,696 85,706 91,135 91,816 93,351 84,891 83,702 0.78%
PBT 4,674 2,092 7,593 1,933 8,354 8,250 7,382 -26.24%
Tax -1,654 -907 -1,559 -1,766 -2,608 -2,613 -1,963 -10.78%
NP 3,020 1,185 6,034 167 5,746 5,637 5,419 -32.25%
-
NP to SH 3,522 1,512 5,464 167 6,051 5,987 5,419 -24.94%
-
Tax Rate 35.39% 43.36% 20.53% 91.36% 31.22% 31.67% 26.59% -
Total Cost 81,676 84,521 85,101 91,649 87,605 79,254 78,283 2.86%
-
Net Worth 303,445 305,008 303,383 296,568 243,018 239,154 163,701 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 - 2,584 - - 32 32 - -
Div Payout % - 170.95% - - 0.54% 0.54% - -
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 303,445 305,008 303,383 296,568 243,018 239,154 163,701 50.84%
NOSH 173,946 173,515 173,449 170,932 163,099 162,690 163,701 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 3.57% 1.38% 6.62% 0.18% 6.16% 6.64% 6.47% -
ROE 1.16% 0.50% 1.80% 0.06% 2.49% 2.50% 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 49.12 49.74 53.17 54.49 57.24 52.18 51.13 -2.63%
EPS 2.04 0.88 3.52 0.81 3.71 3.68 3.31 -27.55%
DPS 0.00 1.50 0.00 0.00 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 42.57 43.07 45.80 46.15 46.92 42.66 42.07 0.79%
EPS 1.77 0.76 2.75 0.08 3.04 3.01 2.72 -24.88%
DPS 0.00 1.30 0.00 0.00 0.02 0.02 0.00 -
NAPS 1.5251 1.5329 1.5248 1.4905 1.2214 1.202 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 1.61 1.77 1.66 1.85 1.92 2.01 1.71 -3.93%
P/EPS 38.67 100.29 27.76 1,019.10 29.65 28.53 26.43 28.84%
EY 2.59 1.00 3.60 0.10 3.37 3.50 3.78 -22.26%
DY 0.00 1.70 0.00 0.00 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 1.51 1.69 1.66 1.89 1.80 2.15 1.66 -6.11%
P/EPS 36.23 95.73 27.76 1,039.28 27.76 30.43 25.68 25.76%
EY 2.76 1.04 3.60 0.10 3.60 3.29 3.89 -20.43%
DY 0.00 1.79 0.00 0.00 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