[PWF] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -53.5%
YoY- -52.47%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 313,993 339,742 355,380 361,474 371,356 350,161 354,999 -7.83%
PBT -9,146 -5,873 116 8,262 20,702 17,974 17,968 -
Tax 312 -2,152 -2,731 -2,380 -7,355 -6,357 -5,810 -
NP -8,834 -8,025 -2,615 5,882 13,347 11,617 12,158 -
-
NP to SH -8,960 -7,854 -2,517 6,555 14,096 12,514 13,426 -
-
Tax Rate - - 2,354.31% 28.81% 35.53% 35.37% 32.34% -
Total Cost 322,827 347,767 357,995 355,592 358,009 338,544 342,841 -3.92%
-
Net Worth 303,357 299,909 304,405 309,624 314,842 314,842 313,102 -2.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 1,739 3,478 3,478 6,064 4,324 5,170 -
Div Payout % - 0.00% 0.00% 53.07% 43.02% 34.56% 38.51% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 303,357 299,909 304,405 309,624 314,842 314,842 313,102 -2.08%
NOSH 173,946 173,946 173,946 173,946 173,946 173,946 173,946 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -2.81% -2.36% -0.74% 1.63% 3.59% 3.32% 3.42% -
ROE -2.95% -2.62% -0.83% 2.12% 4.48% 3.97% 4.29% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 182.17 197.11 204.30 207.81 213.49 201.30 204.09 -7.27%
EPS -5.20 -4.56 -1.45 3.77 8.10 7.19 7.72 -
DPS 0.00 1.00 2.00 2.00 3.50 2.50 3.00 -
NAPS 1.76 1.74 1.75 1.78 1.81 1.81 1.80 -1.48%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 157.81 170.75 178.61 181.67 186.64 175.99 178.42 -7.83%
EPS -4.50 -3.95 -1.27 3.29 7.08 6.29 6.75 -
DPS 0.00 0.87 1.75 1.75 3.05 2.17 2.60 -
NAPS 1.5246 1.5073 1.5299 1.5561 1.5823 1.5823 1.5736 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.45 0.51 0.42 0.705 0.725 0.725 0.76 -
P/RPS 0.25 0.26 0.21 0.34 0.34 0.36 0.37 -22.94%
P/EPS -8.66 -11.19 -29.03 18.71 8.95 10.08 9.85 -
EY -11.55 -8.93 -3.45 5.35 11.18 9.92 10.16 -
DY 0.00 1.96 4.76 2.84 4.83 3.45 3.95 -
P/NAPS 0.26 0.29 0.24 0.40 0.40 0.40 0.42 -27.30%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.46 0.48 0.51 0.695 0.715 0.76 0.775 -
P/RPS 0.25 0.24 0.25 0.33 0.33 0.38 0.38 -24.29%
P/EPS -8.85 -10.53 -35.25 18.44 8.82 10.56 10.04 -
EY -11.30 -9.49 -2.84 5.42 11.33 9.47 9.96 -
DY 0.00 2.08 3.92 2.88 4.90 3.29 3.87 -
P/NAPS 0.26 0.28 0.29 0.39 0.40 0.42 0.43 -28.42%

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