[PWF] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -58.03%
YoY- 45.36%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 353,760 261,944 168,593 83,702 326,444 248,850 158,935 70.22%
PBT 25,542 23,609 15,255 7,382 19,834 16,177 10,022 86.26%
Tax -8,950 -7,184 -4,576 -1,963 -6,922 -5,093 -2,721 120.69%
NP 16,592 16,425 10,679 5,419 12,912 11,084 7,301 72.59%
-
NP to SH 16,592 17,080 11,029 5,419 12,912 11,084 7,301 72.59%
-
Tax Rate 35.04% 30.43% 30.00% 26.59% 34.90% 31.48% 27.15% -
Total Cost 337,168 245,519 157,914 78,283 313,532 237,766 151,634 70.11%
-
Net Worth 296,568 243,300 240,187 163,701 219,029 228,958 453,886 -24.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,370 32 32 - 5,360 5,306 2,239 31.23%
Div Payout % 20.31% 0.19% 0.30% - 41.52% 47.88% 30.67% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 296,568 243,300 240,187 163,701 219,029 228,958 453,886 -24.64%
NOSH 170,932 163,288 163,392 163,701 153,167 151,627 149,304 9.41%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.69% 6.27% 6.33% 6.47% 3.96% 4.45% 4.59% -
ROE 5.59% 7.02% 4.59% 3.31% 5.90% 4.84% 1.61% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 209.94 160.42 103.18 51.13 213.13 164.12 106.45 57.07%
EPS 10.81 10.46 6.75 3.31 8.43 7.31 4.89 69.45%
DPS 2.00 0.02 0.02 0.00 3.50 3.50 1.50 21.07%
NAPS 1.76 1.49 1.47 1.00 1.43 1.51 3.04 -30.46%
Adjusted Per Share Value based on latest NOSH - 163,701
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 111.29 82.41 53.04 26.33 102.70 78.29 50.00 70.22%
EPS 5.22 5.37 3.47 1.70 4.06 3.49 2.30 72.44%
DPS 1.06 0.01 0.01 0.00 1.69 1.67 0.70 31.76%
NAPS 0.933 0.7654 0.7556 0.515 0.6891 0.7203 1.4279 -24.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.01 1.10 1.05 0.875 0.725 0.74 1.54 -
P/RPS 0.48 0.69 1.02 1.71 0.34 0.45 1.45 -52.04%
P/EPS 10.26 10.52 15.56 26.43 8.60 10.12 31.49 -52.55%
EY 9.75 9.51 6.43 3.78 11.63 9.88 3.18 110.61%
DY 1.98 0.02 0.02 0.00 4.83 4.73 0.97 60.70%
P/NAPS 0.57 0.74 0.71 0.88 0.51 0.49 0.51 7.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.03 1.03 1.12 0.85 0.875 0.76 0.68 -
P/RPS 0.49 0.64 1.09 1.66 0.41 0.46 0.64 -16.26%
P/EPS 10.46 9.85 16.59 25.68 10.38 10.40 13.91 -17.26%
EY 9.56 10.16 6.03 3.89 9.63 9.62 7.19 20.85%
DY 1.94 0.02 0.02 0.00 4.00 4.61 2.21 -8.29%
P/NAPS 0.59 0.69 0.76 0.85 0.61 0.50 0.22 92.68%

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