[PWF] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -20.1%
YoY- 98.19%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 286,612 279,745 287,297 284,246 283,728 259,142 251,174 9.20%
PBT 18,032 16,413 19,893 17,980 22,748 9,192 8,936 59.75%
Tax -4,768 -4,753 -5,833 -4,388 -5,736 -3,864 -2,701 46.11%
NP 13,264 11,660 14,060 13,592 17,012 5,328 6,234 65.50%
-
NP to SH 13,264 11,660 14,060 13,592 17,012 5,328 6,234 65.50%
-
Tax Rate 26.44% 28.96% 29.32% 24.40% 25.22% 42.04% 30.23% -
Total Cost 273,348 268,085 273,237 270,654 266,716 253,814 244,940 7.59%
-
Net Worth 204,772 222,115 221,027 214,798 212,351 208,409 210,808 -1.91%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,725 - - - - - -
Div Payout % - 40.53% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 204,772 222,115 221,027 214,798 212,351 208,409 210,808 -1.91%
NOSH 66,055 59,073 59,576 59,666 59,649 59,716 59,719 6.96%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.63% 4.17% 4.89% 4.78% 6.00% 2.06% 2.48% -
ROE 6.48% 5.25% 6.36% 6.33% 8.01% 2.56% 2.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 433.89 473.56 482.23 476.39 475.66 433.96 420.59 2.09%
EPS 20.08 16.45 23.60 22.78 28.52 8.93 10.44 54.72%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.76 3.71 3.60 3.56 3.49 3.53 -8.30%
Adjusted Per Share Value based on latest NOSH - 59,694
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 90.17 88.01 90.38 89.42 89.26 81.53 79.02 9.20%
EPS 4.17 3.67 4.42 4.28 5.35 1.68 1.96 65.49%
DPS 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6442 0.6988 0.6954 0.6758 0.6681 0.6557 0.6632 -1.92%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.44 1.48 1.70 1.22 0.825 0.84 0.635 -
P/RPS 0.33 0.31 0.35 0.26 0.17 0.19 0.15 69.23%
P/EPS 7.17 7.50 7.20 5.36 2.89 9.41 6.08 11.63%
EY 13.94 13.34 13.88 18.67 34.57 10.62 16.44 -10.42%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.46 0.34 0.23 0.24 0.18 87.02%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 -
Price 1.33 1.47 1.57 1.67 0.95 0.80 0.75 -
P/RPS 0.31 0.31 0.33 0.35 0.20 0.18 0.18 43.72%
P/EPS 6.62 7.45 6.65 7.33 3.33 8.97 7.18 -5.27%
EY 15.10 13.43 15.03 13.64 30.02 11.15 13.92 5.57%
DY 0.00 5.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.42 0.46 0.27 0.23 0.21 61.32%

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