[PWF] YoY Quarter Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 54.77%
YoY- -6.7%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 112,231 90,420 88,368 94,462 91,135 83,702 83,635 5.02%
PBT 1,433 4,557 -4,701 3,445 7,593 7,382 5,318 -19.62%
Tax 139 -1,414 853 1,204 -1,559 -1,963 -1,590 -
NP 1,572 3,143 -3,848 4,649 6,034 5,419 3,728 -13.39%
-
NP to SH 1,604 3,368 -3,974 5,098 5,464 5,419 3,728 -13.10%
-
Tax Rate -9.70% 31.03% - -34.95% 20.53% 26.59% 29.90% -
Total Cost 110,659 87,277 92,216 89,813 85,101 78,283 79,907 5.57%
-
Net Worth 317,740 315,537 304,405 313,102 303,383 163,701 222,788 6.09%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 317,740 315,537 304,405 313,102 303,383 163,701 222,788 6.09%
NOSH 198,971 174,107 173,946 173,946 173,449 163,701 74,262 17.84%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 1.40% 3.48% -4.35% 4.92% 6.62% 6.47% 4.46% -
ROE 0.50% 1.07% -1.31% 1.63% 1.80% 3.31% 1.67% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 57.57 52.44 50.80 54.31 53.17 51.13 112.62 -10.57%
EPS 0.82 1.95 -2.28 2.93 3.52 3.31 5.02 -26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.83 1.75 1.80 1.77 1.00 3.00 -9.66%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 56.41 45.44 44.41 47.48 45.80 42.07 42.03 5.02%
EPS 0.81 1.69 -2.00 2.56 2.75 2.72 1.87 -13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5969 1.5858 1.5299 1.5736 1.5248 0.8227 1.1197 6.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.495 0.63 0.42 0.76 0.885 0.875 1.27 -
P/RPS 0.86 1.20 0.83 1.40 1.66 1.71 1.13 -4.44%
P/EPS 60.16 32.25 -18.38 25.93 27.76 26.43 25.30 15.52%
EY 1.66 3.10 -5.44 3.86 3.60 3.78 3.95 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.24 0.42 0.50 0.88 0.42 -5.45%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 31/05/21 30/06/20 31/05/19 31/05/18 29/05/17 31/05/16 -
Price 0.55 0.62 0.51 0.775 0.885 0.85 1.35 -
P/RPS 0.96 1.18 1.00 1.43 1.66 1.66 1.20 -3.64%
P/EPS 66.84 31.74 -22.32 26.44 27.76 25.68 26.89 16.37%
EY 1.50 3.15 -4.48 3.78 3.60 3.89 3.72 -14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.29 0.43 0.50 0.85 0.45 -4.56%

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