[PWF] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 750.67%
YoY- 44.92%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 95,451 80,142 105,891 84,696 93,351 89,915 78,517 3.30%
PBT -3,601 4,129 7,402 4,674 8,354 6,155 3,597 -
Tax 202 -188 -2,652 -1,654 -2,608 -2,372 -836 -
NP -3,399 3,941 4,750 3,020 5,746 3,783 2,761 -
-
NP to SH -3,194 3,998 5,104 3,522 6,051 3,783 2,761 -
-
Tax Rate - 4.55% 35.83% 35.39% 31.22% 38.54% 23.24% -
Total Cost 98,850 76,201 101,141 81,676 87,605 86,132 75,756 4.53%
-
Net Worth 311,845 303,357 314,842 303,445 243,018 236,046 222,033 5.81%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 7,380 - 1,739 - 32 3,126 - -
Div Payout % 0.00% - 34.08% - 0.54% 82.64% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 311,845 303,357 314,842 303,445 243,018 236,046 222,033 5.81%
NOSH 187,345 173,946 173,946 173,946 163,099 156,322 72,088 17.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -3.56% 4.92% 4.49% 3.57% 6.16% 4.21% 3.52% -
ROE -1.02% 1.32% 1.62% 1.16% 2.49% 1.60% 1.24% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.73 46.50 60.88 49.12 57.24 57.52 108.92 -11.66%
EPS -1.73 2.32 2.93 2.04 3.71 2.42 3.83 -
DPS 4.00 0.00 1.00 0.00 0.02 2.00 0.00 -
NAPS 1.69 1.76 1.81 1.76 1.49 1.51 3.08 -9.51%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 47.97 40.28 53.22 42.57 46.92 45.19 39.46 3.30%
EPS -1.61 2.01 2.57 1.77 3.04 1.90 1.39 -
DPS 3.71 0.00 0.87 0.00 0.02 1.57 0.00 -
NAPS 1.5673 1.5246 1.5823 1.5251 1.2214 1.1863 1.1159 5.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.55 0.45 0.725 0.79 1.10 0.74 1.15 -
P/RPS 1.06 0.97 1.19 1.61 1.92 1.29 1.06 0.00%
P/EPS -31.77 19.40 24.71 38.67 29.65 30.58 30.03 -
EY -3.15 5.15 4.05 2.59 3.37 3.27 3.33 -
DY 7.27 0.00 1.38 0.00 0.02 2.70 0.00 -
P/NAPS 0.33 0.26 0.40 0.45 0.74 0.49 0.37 -1.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.575 0.46 0.715 0.74 1.03 0.76 1.29 -
P/RPS 1.11 0.99 1.17 1.51 1.80 1.32 1.18 -1.01%
P/EPS -33.22 19.83 24.37 36.23 27.76 31.40 33.68 -
EY -3.01 5.04 4.10 2.76 3.60 3.18 2.97 -
DY 6.96 0.00 1.40 0.00 0.02 2.63 0.00 -
P/NAPS 0.34 0.26 0.40 0.42 0.69 0.50 0.42 -3.45%

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