[PWF] QoQ TTM 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- -8.78%
YoY- 33.57%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 353,353 362,008 361,193 353,760 339,755 336,319 326,511 5.40%
PBT 16,292 19,972 26,130 25,542 27,266 25,067 21,898 -17.87%
Tax -5,886 -6,840 -8,546 -8,950 -9,013 -8,777 -7,295 -13.31%
NP 10,406 13,132 17,584 16,592 18,253 16,290 14,603 -20.20%
-
NP to SH 10,665 13,194 17,669 17,247 18,908 16,640 14,603 -18.88%
-
Tax Rate 36.13% 34.25% 32.71% 35.04% 33.06% 35.01% 33.31% -
Total Cost 342,947 348,876 343,609 337,168 321,502 320,029 311,908 6.52%
-
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 2,617 65 65 3,216 6,310 3,166 -12.65%
Div Payout % 24.24% 19.84% 0.37% 0.38% 17.01% 37.92% 21.69% -
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 2.94% 3.63% 4.87% 4.69% 5.37% 4.84% 4.47% -
ROE 3.51% 4.33% 5.82% 5.82% 7.78% 6.96% 8.92% -
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 204.95 210.08 210.73 209.94 208.31 206.72 199.46 1.82%
EPS 6.19 7.66 10.31 10.24 11.59 10.23 8.92 -21.60%
DPS 1.50 1.52 0.04 0.04 1.97 3.88 1.93 -15.45%
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 177.59 181.94 181.53 177.79 170.76 169.03 164.10 5.40%
EPS 5.36 6.63 8.88 8.67 9.50 8.36 7.34 -18.89%
DPS 1.30 1.32 0.03 0.03 1.62 3.17 1.59 -12.55%
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 0.39 0.42 0.42 0.48 0.53 0.51 0.44 -7.72%
P/EPS 12.77 11.49 8.59 9.87 9.49 10.27 9.81 19.20%
EY 7.83 8.70 11.65 10.13 10.54 9.74 10.19 -16.09%
DY 1.90 1.73 0.04 0.04 1.79 3.69 2.21 -9.57%
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 0.36 0.40 0.42 0.49 0.49 0.54 0.43 -11.16%
P/EPS 11.96 10.97 8.59 10.06 8.88 10.95 9.53 16.33%
EY 8.36 9.12 11.65 9.94 11.26 9.13 10.49 -14.02%
DY 2.03 1.81 0.04 0.04 1.91 3.46 2.28 -7.44%
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