[PWF] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 219.29%
YoY- 150.47%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 279,745 287,297 284,246 283,728 259,142 251,174 229,626 14.02%
PBT 16,413 19,893 17,980 22,748 9,192 8,936 9,406 44.79%
Tax -4,753 -5,833 -4,388 -5,736 -3,864 -2,701 -3,310 27.19%
NP 11,660 14,060 13,592 17,012 5,328 6,234 6,096 53.90%
-
NP to SH 11,660 14,060 13,592 17,012 5,328 6,234 6,858 42.31%
-
Tax Rate 28.96% 29.32% 24.40% 25.22% 42.04% 30.23% 35.19% -
Total Cost 268,085 273,237 270,654 266,716 253,814 244,940 223,530 12.84%
-
Net Worth 222,115 221,027 214,798 212,351 208,409 210,808 209,363 4.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,725 - - - - - - -
Div Payout % 40.53% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 222,115 221,027 214,798 212,351 208,409 210,808 209,363 4.00%
NOSH 59,073 59,576 59,666 59,649 59,716 59,719 59,647 -0.64%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.17% 4.89% 4.78% 6.00% 2.06% 2.48% 2.65% -
ROE 5.25% 6.36% 6.33% 8.01% 2.56% 2.96% 3.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 473.56 482.23 476.39 475.66 433.96 420.59 384.97 14.76%
EPS 16.45 23.60 22.78 28.52 8.93 10.44 10.22 37.22%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.71 3.60 3.56 3.49 3.53 3.51 4.68%
Adjusted Per Share Value based on latest NOSH - 59,649
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 88.01 90.38 89.42 89.26 81.53 79.02 72.24 14.02%
EPS 3.67 4.42 4.28 5.35 1.68 1.96 2.16 42.25%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6988 0.6954 0.6758 0.6681 0.6557 0.6632 0.6587 4.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.48 1.70 1.22 0.825 0.84 0.635 0.69 -
P/RPS 0.31 0.35 0.26 0.17 0.19 0.15 0.18 43.53%
P/EPS 7.50 7.20 5.36 2.89 9.41 6.08 6.00 15.99%
EY 13.34 13.88 18.67 34.57 10.62 16.44 16.66 -13.73%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.34 0.23 0.24 0.18 0.20 55.89%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.47 1.57 1.67 0.95 0.80 0.75 0.60 -
P/RPS 0.31 0.33 0.35 0.20 0.18 0.18 0.16 55.22%
P/EPS 7.45 6.65 7.33 3.33 8.97 7.18 5.22 26.68%
EY 13.43 15.03 13.64 30.02 11.15 13.92 19.16 -21.04%
DY 5.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.46 0.27 0.23 0.21 0.17 73.68%

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