[PWF] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -30.95%
YoY- -31.58%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 372,304 307,196 350,660 353,682 337,186 317,870 279,470 4.89%
PBT -3,466 -17,184 11,086 19,370 30,510 20,044 15,124 -
Tax -1,776 -44 -500 -6,072 -9,152 -5,442 -5,254 -16.52%
NP -5,242 -17,228 10,586 13,298 21,358 14,602 9,870 -
-
NP to SH -4,150 -17,422 11,396 15,092 22,058 14,602 9,870 -
-
Tax Rate - - 4.51% 31.35% 30.00% 27.15% 34.74% -
Total Cost 377,546 324,424 340,074 340,384 315,828 303,268 269,600 5.76%
-
Net Worth 310,103 299,909 314,842 305,008 240,187 453,886 208,947 6.79%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 3,478 5,169 65 4,479 - -
Div Payout % - - 30.53% 34.25% 0.30% 30.67% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 310,103 299,909 314,842 305,008 240,187 453,886 208,947 6.79%
NOSH 180,944 173,946 173,946 173,515 163,392 149,304 68,732 17.48%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.41% -5.61% 3.02% 3.76% 6.33% 4.59% 3.53% -
ROE -1.34% -5.81% 3.62% 4.95% 9.18% 3.22% 4.72% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 210.10 178.23 201.59 205.25 206.37 212.90 406.60 -10.41%
EPS -2.38 -10.10 6.56 9.12 13.50 9.78 14.36 -
DPS 0.00 0.00 2.00 3.00 0.04 3.00 0.00 -
NAPS 1.75 1.74 1.81 1.77 1.47 3.04 3.04 -8.78%
Adjusted Per Share Value based on latest NOSH - 173,515
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 187.11 154.39 176.24 177.75 169.46 159.76 140.46 4.89%
EPS -2.09 -8.76 5.73 7.58 11.09 7.34 4.96 -
DPS 0.00 0.00 1.75 2.60 0.03 2.25 0.00 -
NAPS 1.5585 1.5073 1.5823 1.5329 1.2071 2.2812 1.0501 6.79%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.585 0.51 0.725 0.88 1.05 1.54 1.22 -
P/RPS 0.28 0.29 0.36 0.43 0.51 0.72 0.30 -1.14%
P/EPS -24.98 -5.05 11.07 10.05 7.78 15.75 8.50 -
EY -4.00 -19.82 9.04 9.95 12.86 6.35 11.77 -
DY 0.00 0.00 2.76 3.41 0.04 1.95 0.00 -
P/NAPS 0.33 0.29 0.40 0.50 0.71 0.51 0.40 -3.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.55 0.48 0.76 0.84 1.12 0.68 1.07 -
P/RPS 0.26 0.27 0.38 0.41 0.54 0.32 0.26 0.00%
P/EPS -23.48 -4.75 11.60 9.59 8.30 6.95 7.45 -
EY -4.26 -21.06 8.62 10.43 12.05 14.38 13.42 -
DY 0.00 0.00 2.63 3.57 0.04 4.41 0.00 -
P/NAPS 0.31 0.28 0.42 0.47 0.76 0.22 0.35 -2.00%

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