[PWF] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 54.77%
YoY- -6.7%
Quarter Report
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 80,253 105,891 80,868 94,462 90,135 84,696 85,706 -4.27%
PBT -4,683 7,402 2,098 3,445 7,757 4,674 2,092 -
Tax 522 -2,652 -1,454 1,204 -4,453 -1,654 -907 -
NP -4,161 4,750 644 4,649 3,304 3,020 1,185 -
-
NP to SH -4,247 5,104 600 5,098 3,294 3,522 1,512 -
-
Tax Rate - 35.83% 69.30% -34.95% 57.41% 35.39% 43.36% -
Total Cost 84,414 101,141 80,224 89,813 86,831 81,676 84,521 -0.08%
-
Net Worth 309,624 314,842 314,842 313,102 303,357 303,445 305,008 1.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 1,739 1,739 - 2,585 - 2,584 -
Div Payout % - 34.08% 289.91% - 78.49% - 170.95% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 309,624 314,842 314,842 313,102 303,357 303,445 305,008 1.00%
NOSH 173,946 173,946 173,946 173,946 173,946 173,946 173,515 0.16%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -5.18% 4.49% 0.80% 4.92% 3.67% 3.57% 1.38% -
ROE -1.37% 1.62% 0.19% 1.63% 1.09% 1.16% 0.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.14 60.88 46.49 54.31 52.29 49.12 49.74 -4.87%
EPS -2.44 2.93 0.34 2.93 1.91 2.04 0.88 -
DPS 0.00 1.00 1.00 0.00 1.50 0.00 1.50 -
NAPS 1.78 1.81 1.81 1.80 1.76 1.76 1.77 0.37%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 40.33 53.22 40.64 47.48 45.30 42.57 43.07 -4.27%
EPS -2.13 2.57 0.30 2.56 1.66 1.77 0.76 -
DPS 0.00 0.87 0.87 0.00 1.30 0.00 1.30 -
NAPS 1.5561 1.5823 1.5823 1.5736 1.5246 1.5251 1.5329 1.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.705 0.725 0.725 0.76 0.745 0.79 0.88 -
P/RPS 1.53 1.19 1.56 1.40 1.42 1.61 1.77 -9.23%
P/EPS -28.87 24.71 210.18 25.93 38.98 38.67 100.29 -
EY -3.46 4.05 0.48 3.86 2.57 2.59 1.00 -
DY 0.00 1.38 1.38 0.00 2.01 0.00 1.70 -
P/NAPS 0.40 0.40 0.40 0.42 0.42 0.45 0.50 -13.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.695 0.715 0.76 0.775 0.845 0.74 0.84 -
P/RPS 1.51 1.17 1.63 1.43 1.62 1.51 1.69 -7.21%
P/EPS -28.47 24.37 220.33 26.44 44.22 36.23 95.73 -
EY -3.51 4.10 0.45 3.78 2.26 2.76 1.04 -
DY 0.00 1.40 1.32 0.00 1.78 0.00 1.79 -
P/NAPS 0.39 0.40 0.42 0.43 0.48 0.42 0.47 -11.66%

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