[PWF] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.94%
YoY- 51.44%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 70,932 70,761 73,568 57,543 57,270 52,287 55,478 17.81%
PBT 5,687 2,490 1,999 3,214 1,489 4,465 -2,982 -
Tax -1,434 -1,838 -371 -1,483 -172 679 -354 154.33%
NP 4,253 652 1,628 1,731 1,317 5,144 -3,336 -
-
NP to SH 4,253 271 1,628 1,731 1,698 5,144 -3,336 -
-
Tax Rate 25.22% 73.82% 18.56% 46.14% 11.55% -15.21% - -
Total Cost 66,679 70,109 71,940 55,812 55,953 47,143 58,814 8.73%
-
Net Worth 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
NOSH 59,649 59,705 59,633 59,689 76,832 59,674 59,784 -0.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.00% 0.92% 2.21% 3.01% 2.30% 9.84% -6.01% -
ROE 2.00% 0.15% 0.77% 0.83% 0.64% 2.37% -2.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 118.91 118.52 123.37 96.40 74.54 87.62 92.80 17.99%
EPS 7.13 1.09 2.73 2.90 2.21 8.61 -5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.00 3.53 3.51 3.48 3.63 2.10 42.21%
Adjusted Per Share Value based on latest NOSH - 59,689
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.32 22.26 23.14 18.10 18.02 16.45 17.45 17.85%
EPS 1.34 0.09 0.51 0.54 0.53 1.62 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6681 0.5635 0.6623 0.6591 0.8412 0.6815 0.395 42.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.825 0.84 0.635 0.69 0.455 0.42 0.44 -
P/RPS 0.69 0.71 0.51 0.72 0.61 0.48 0.47 29.20%
P/EPS 11.57 185.07 23.26 23.79 20.59 4.87 -7.89 -
EY 8.64 0.54 4.30 4.20 4.86 20.52 -12.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.18 0.20 0.13 0.12 0.21 6.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.95 0.80 0.75 0.60 0.68 0.435 0.48 -
P/RPS 0.80 0.68 0.61 0.62 0.91 0.50 0.52 33.30%
P/EPS 13.32 176.25 27.47 20.69 30.77 5.05 -8.60 -
EY 7.51 0.57 3.64 4.83 3.25 19.82 -11.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.21 0.17 0.20 0.12 0.23 11.29%

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