[PWF] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 13.95%
YoY- 98.76%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 339,742 350,161 362,008 336,319 310,139 277,357 286,452 2.88%
PBT -5,873 17,974 19,972 25,067 11,824 14,986 13,479 -
Tax -2,152 -6,357 -6,840 -8,777 -3,452 -5,186 -4,403 -11.23%
NP -8,025 11,617 13,132 16,290 8,372 9,800 9,076 -
-
NP to SH -7,854 12,514 13,194 16,640 8,372 9,800 8,695 -
-
Tax Rate - 35.37% 34.25% 35.01% 29.19% 34.61% 32.67% -
Total Cost 347,767 338,544 348,876 320,029 301,767 267,557 277,376 3.83%
-
Net Worth 299,909 314,842 305,008 239,154 456,383 214,096 214,901 5.70%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 1,739 4,324 2,617 6,310 4,339 2,140 - -
Div Payout % 0.00% 34.56% 19.84% 37.92% 51.83% 21.85% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 299,909 314,842 305,008 239,154 456,383 214,096 214,901 5.70%
NOSH 173,946 173,946 173,515 162,690 150,126 71,365 59,694 19.49%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -2.36% 3.32% 3.63% 4.84% 2.70% 3.53% 3.17% -
ROE -2.62% 3.97% 4.33% 6.96% 1.83% 4.58% 4.05% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 197.11 201.30 210.08 206.72 206.59 388.64 479.86 -13.77%
EPS -4.56 7.19 7.66 10.23 5.58 13.73 14.57 -
DPS 1.00 2.50 1.52 3.88 2.89 3.00 0.00 -
NAPS 1.74 1.81 1.77 1.47 3.04 3.00 3.60 -11.40%
Adjusted Per Share Value based on latest NOSH - 162,690
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 170.75 175.99 181.94 169.03 155.87 139.40 143.97 2.88%
EPS -3.95 6.29 6.63 8.36 4.21 4.93 4.37 -
DPS 0.87 2.17 1.32 3.17 2.18 1.08 0.00 -
NAPS 1.5073 1.5823 1.5329 1.202 2.2937 1.076 1.0801 5.70%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.51 0.725 0.88 1.05 1.54 1.22 1.22 -
P/RPS 0.26 0.36 0.42 0.51 0.75 0.31 0.25 0.65%
P/EPS -11.19 10.08 11.49 10.27 27.62 8.88 8.38 -
EY -8.93 9.92 8.70 9.74 3.62 11.26 11.94 -
DY 1.96 3.45 1.73 3.69 1.88 2.46 0.00 -
P/NAPS 0.29 0.40 0.50 0.71 0.51 0.41 0.34 -2.61%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.48 0.76 0.84 1.12 0.68 1.07 1.67 -
P/RPS 0.24 0.38 0.40 0.54 0.33 0.28 0.35 -6.08%
P/EPS -10.53 10.56 10.97 10.95 12.19 7.79 11.47 -
EY -9.49 9.47 9.12 9.13 8.20 12.83 8.72 -
DY 2.08 3.29 1.81 3.46 4.25 2.80 0.00 -
P/NAPS 0.28 0.42 0.47 0.76 0.22 0.36 0.46 -7.93%

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