[PWF] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 139,498 151,664 116,747 112,231 111,949 95,451 95,732 28.44% QoQ % -8.02% 29.91% 4.02% 0.25% 17.28% -0.29% - Horiz. % 145.72% 158.43% 121.95% 117.23% 116.94% 99.71% 100.00%
PBT 6,305 3,158 4,835 1,433 7,869 -3,601 -6,290 - QoQ % 99.65% -34.68% 237.40% -81.79% 318.52% 42.75% - Horiz. % -100.24% -50.21% -76.87% -22.78% -125.10% 57.25% 100.00%
Tax 1,240 -367 -1,841 139 -1,211 202 526 76.85% QoQ % 437.87% 80.07% -1,424.46% 111.48% -699.50% -61.60% - Horiz. % 235.74% -69.77% -350.00% 26.43% -230.23% 38.40% 100.00%
NP 7,545 2,791 2,994 1,572 6,658 -3,399 -5,764 - QoQ % 170.33% -6.78% 90.46% -76.39% 295.88% 41.03% - Horiz. % -130.90% -48.42% -51.94% -27.27% -115.51% 58.97% 100.00%
NP to SH 7,559 2,691 3,016 1,604 6,902 -3,194 -5,444 - QoQ % 180.90% -10.78% 88.03% -76.76% 316.09% 41.33% - Horiz. % -138.85% -49.43% -55.40% -29.46% -126.78% 58.67% 100.00%
Tax Rate -19.67 % 11.62 % 38.08 % -9.70 % 15.39 % - % - % - QoQ % -269.28% -69.49% 492.58% -163.03% 0.00% 0.00% - Horiz. % -127.81% 75.50% 247.43% -63.03% 100.00% - -
Total Cost 131,953 148,873 113,753 110,659 105,291 98,850 101,496 19.06% QoQ % -11.37% 30.87% 2.80% 5.10% 6.52% -2.61% - Horiz. % 130.01% 146.68% 112.08% 109.03% 103.74% 97.39% 100.00%
Net Worth 322,832 321,745 323,714 317,740 313,558 311,845 310,103 2.71% QoQ % 0.34% -0.61% 1.88% 1.33% 0.55% 0.56% - Horiz. % 104.10% 103.75% 104.39% 102.46% 101.11% 100.56% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 4,934 - - 7,380 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.86% 0.00% 0.00% 100.00% -
Div Payout % - % - % 163.62 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 322,832 321,745 323,714 317,740 313,558 311,845 310,103 2.71% QoQ % 0.34% -0.61% 1.88% 1.33% 0.55% 0.56% - Horiz. % 104.10% 103.75% 104.39% 102.46% 101.11% 100.56% 100.00%
NOSH 198,057 197,390 197,387 194,933 185,761 184,524 177,202 7.68% QoQ % 0.34% 0.00% 1.26% 4.94% 0.67% 4.13% - Horiz. % 111.77% 111.39% 111.39% 110.01% 104.83% 104.13% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.41 % 1.84 % 2.56 % 1.40 % 5.95 % -3.56 % -6.02 % - QoQ % 194.02% -28.12% 82.86% -76.47% 267.13% 40.86% - Horiz. % -89.87% -30.56% -42.52% -23.26% -98.84% 59.14% 100.00%
ROE 2.34 % 0.84 % 0.93 % 0.50 % 2.20 % -1.02 % -1.76 % - QoQ % 178.57% -9.68% 86.00% -77.27% 315.69% 42.05% - Horiz. % -132.95% -47.73% -52.84% -28.41% -125.00% 57.95% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.43 76.83 59.15 57.57 60.34 51.73 54.02 19.29% QoQ % -8.33% 29.89% 2.74% -4.59% 16.64% -4.24% - Horiz. % 130.38% 142.23% 109.50% 106.57% 111.70% 95.76% 100.00%
EPS 3.82 1.36 1.53 0.82 3.72 -1.73 -3.07 - QoQ % 180.88% -11.11% 86.59% -77.96% 315.03% 43.65% - Horiz. % -124.43% -44.30% -49.84% -26.71% -121.17% 56.35% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 4.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 62.50% 0.00% 0.00% 100.00% -
NAPS 1.6300 1.6300 1.6400 1.6300 1.6900 1.6900 1.7500 -4.61% QoQ % 0.00% -0.61% 0.61% -3.55% 0.00% -3.43% - Horiz. % 93.14% 93.14% 93.71% 93.14% 96.57% 96.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,862 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.89 47.71 36.73 35.31 35.22 30.03 30.12 28.44% QoQ % -8.01% 29.89% 4.02% 0.26% 17.28% -0.30% - Horiz. % 145.72% 158.40% 121.95% 117.23% 116.93% 99.70% 100.00%
EPS 2.38 0.85 0.95 0.50 2.17 -1.00 -1.71 - QoQ % 180.00% -10.53% 90.00% -76.96% 317.00% 41.52% - Horiz. % -139.18% -49.71% -55.56% -29.24% -126.90% 58.48% 100.00%
DPS 0.00 0.00 1.55 0.00 0.00 2.32 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.81% 0.00% 0.00% 100.00% -
NAPS 1.0156 1.0122 1.0184 0.9996 0.9865 0.9811 0.9756 2.71% QoQ % 0.34% -0.61% 1.88% 1.33% 0.55% 0.56% - Horiz. % 104.10% 103.75% 104.39% 102.46% 101.12% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.5000 0.4750 0.4900 0.4950 0.4950 0.5500 0.5850 -
P/RPS 0.71 0.62 0.83 0.86 0.82 1.06 1.08 -24.34% QoQ % 14.52% -25.30% -3.49% 4.88% -22.64% -1.85% - Horiz. % 65.74% 57.41% 76.85% 79.63% 75.93% 98.15% 100.00%
P/EPS 13.10 34.84 32.07 60.16 13.31 -31.77 -19.04 - QoQ % -62.40% 8.64% -46.69% 351.99% 141.89% -66.86% - Horiz. % -68.80% -182.98% -168.43% -315.97% -69.91% 166.86% 100.00%
EY 7.63 2.87 3.12 1.66 7.52 -3.15 -5.25 - QoQ % 165.85% -8.01% 87.95% -77.93% 338.73% 40.00% - Horiz. % -145.33% -54.67% -59.43% -31.62% -143.24% 60.00% 100.00%
DY 0.00 0.00 5.10 0.00 0.00 7.27 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 70.15% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.29 0.30 0.30 0.29 0.33 0.33 -4.07% QoQ % 6.90% -3.33% 0.00% 3.45% -12.12% 0.00% - Horiz. % 93.94% 87.88% 90.91% 90.91% 87.88% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.5350 0.5200 0.4700 0.5500 0.4900 0.5750 0.5500 -
P/RPS 0.76 0.68 0.79 0.96 0.81 1.11 1.02 -17.77% QoQ % 11.76% -13.92% -17.71% 18.52% -27.03% 8.82% - Horiz. % 74.51% 66.67% 77.45% 94.12% 79.41% 108.82% 100.00%
P/EPS 14.02 38.14 30.76 66.84 13.17 -33.22 -17.90 - QoQ % -63.24% 23.99% -53.98% 407.52% 139.64% -85.59% - Horiz. % -78.32% -213.07% -171.84% -373.41% -73.58% 185.59% 100.00%
EY 7.13 2.62 3.25 1.50 7.59 -3.01 -5.59 - QoQ % 172.14% -19.38% 116.67% -80.24% 352.16% 46.15% - Horiz. % -127.55% -46.87% -58.14% -26.83% -135.78% 53.85% 100.00%
DY 0.00 0.00 5.32 0.00 0.00 6.96 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 76.44% 0.00% 0.00% 100.00% -
P/NAPS 0.33 0.32 0.29 0.34 0.29 0.34 0.31 4.24% QoQ % 3.13% 10.34% -14.71% 17.24% -14.71% 9.68% - Horiz. % 106.45% 103.23% 93.55% 109.68% 93.55% 109.68% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment