[PWF] QoQ TTM Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.45%
YoY- 21.0%
Quarter Report
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 351,672 353,353 362,008 361,193 353,760 339,755 336,319 3.01%
PBT 22,116 16,292 19,972 26,130 25,542 27,266 25,067 -7.98%
Tax -8,573 -5,886 -6,840 -8,546 -8,950 -9,013 -8,777 -1.55%
NP 13,543 10,406 13,132 17,584 16,592 18,253 16,290 -11.55%
-
NP to SH 13,792 10,665 13,194 17,669 17,247 18,908 16,640 -11.73%
-
Tax Rate 38.76% 36.13% 34.25% 32.71% 35.04% 33.06% 35.01% -
Total Cost 338,129 342,947 348,876 343,609 337,168 321,502 320,029 3.72%
-
Net Worth 303,357 303,445 305,008 303,383 296,568 243,018 239,154 17.12%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,170 2,584 2,617 65 65 3,216 6,310 -12.40%
Div Payout % 37.49% 24.24% 19.84% 0.37% 0.38% 17.01% 37.92% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 303,357 303,445 305,008 303,383 296,568 243,018 239,154 17.12%
NOSH 173,946 173,946 173,515 173,449 170,932 163,099 162,690 4.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.85% 2.94% 3.63% 4.87% 4.69% 5.37% 4.84% -
ROE 4.55% 3.51% 4.33% 5.82% 5.82% 7.78% 6.96% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 204.03 204.95 210.08 210.73 209.94 208.31 206.72 -0.86%
EPS 8.00 6.19 7.66 10.31 10.24 11.59 10.23 -15.08%
DPS 3.00 1.50 1.52 0.04 0.04 1.97 3.88 -15.71%
NAPS 1.76 1.76 1.77 1.77 1.76 1.49 1.47 12.71%
Adjusted Per Share Value based on latest NOSH - 173,449
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 176.74 177.59 181.94 181.53 177.79 170.76 169.03 3.00%
EPS 6.93 5.36 6.63 8.88 8.67 9.50 8.36 -11.72%
DPS 2.60 1.30 1.32 0.03 0.03 1.62 3.17 -12.34%
NAPS 1.5246 1.5251 1.5329 1.5248 1.4905 1.2214 1.202 17.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.745 0.79 0.88 0.885 1.01 1.10 1.05 -
P/RPS 0.37 0.39 0.42 0.42 0.48 0.53 0.51 -19.21%
P/EPS 9.31 12.77 11.49 8.59 9.87 9.49 10.27 -6.31%
EY 10.74 7.83 8.70 11.65 10.13 10.54 9.74 6.71%
DY 4.03 1.90 1.73 0.04 0.04 1.79 3.69 6.03%
P/NAPS 0.42 0.45 0.50 0.50 0.57 0.74 0.71 -29.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.845 0.74 0.84 0.885 1.03 1.03 1.12 -
P/RPS 0.41 0.36 0.40 0.42 0.49 0.49 0.54 -16.73%
P/EPS 10.56 11.96 10.97 8.59 10.06 8.88 10.95 -2.38%
EY 9.47 8.36 9.12 11.65 9.94 11.26 9.13 2.46%
DY 3.55 2.03 1.81 0.04 0.04 1.91 3.46 1.72%
P/NAPS 0.48 0.42 0.47 0.50 0.59 0.69 0.76 -26.32%

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