[PWF] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 95.84%
YoY- 47.94%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 175,330 176,841 168,593 158,935 139,735 142,123 114,813 7.30%
PBT 5,543 9,685 15,255 10,022 7,562 8,990 4,703 2.77%
Tax -250 -3,036 -4,576 -2,721 -2,627 -2,194 -1,655 -27.01%
NP 5,293 6,649 10,679 7,301 4,935 6,796 3,048 9.63%
-
NP to SH 5,698 7,546 11,029 7,301 4,935 6,796 3,429 8.82%
-
Tax Rate 4.51% 31.35% 30.00% 27.15% 34.74% 24.40% 35.19% -
Total Cost 170,037 170,192 157,914 151,634 134,800 135,327 111,765 7.24%
-
Net Worth 314,842 305,008 240,187 453,886 208,947 214,798 209,363 7.03%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,739 2,584 32 2,239 - - - -
Div Payout % 30.53% 34.25% 0.30% 30.67% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 314,842 305,008 240,187 453,886 208,947 214,798 209,363 7.03%
NOSH 173,946 173,515 163,392 149,304 68,732 59,666 59,647 19.51%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.02% 3.76% 6.33% 4.59% 3.53% 4.78% 2.65% -
ROE 1.81% 2.47% 4.59% 1.61% 2.36% 3.16% 1.64% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 100.80 102.62 103.18 106.45 203.30 238.20 192.49 -10.21%
EPS 3.28 4.56 6.75 4.89 7.18 11.39 5.11 -7.11%
DPS 1.00 1.50 0.02 1.50 0.00 0.00 0.00 -
NAPS 1.81 1.77 1.47 3.04 3.04 3.60 3.51 -10.44%
Adjusted Per Share Value based on latest NOSH - 150,126
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 88.12 88.88 84.73 79.88 70.23 71.43 57.70 7.30%
EPS 2.86 3.79 5.54 3.67 2.48 3.42 1.72 8.84%
DPS 0.87 1.30 0.02 1.13 0.00 0.00 0.00 -
NAPS 1.5823 1.5329 1.2071 2.2812 1.0501 1.0795 1.0522 7.03%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.725 0.88 1.05 1.54 1.22 1.22 0.69 -
P/RPS 0.72 0.86 1.02 1.45 0.60 0.51 0.36 12.24%
P/EPS 22.13 20.10 15.56 31.49 16.99 10.71 12.00 10.73%
EY 4.52 4.98 6.43 3.18 5.89 9.34 8.33 -9.68%
DY 1.38 1.70 0.02 0.97 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.71 0.51 0.40 0.34 0.20 12.24%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.76 0.84 1.12 0.68 1.07 1.67 0.60 -
P/RPS 0.75 0.82 1.09 0.64 0.53 0.70 0.31 15.85%
P/EPS 23.20 19.18 16.59 13.91 14.90 14.66 10.44 14.22%
EY 4.31 5.21 6.03 7.19 6.71 6.82 9.58 -12.45%
DY 1.32 1.79 0.02 2.21 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.76 0.22 0.35 0.46 0.17 16.26%

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