[PWF] QoQ 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- -40.21%
YoY- 46.91%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
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 71,653 64,272 73,350 71,191 70,932 70,761 73,568 -1.74%
PBT 4,508 1,493 5,930 3,303 5,687 2,490 1,999 72.05%
Tax -1,192 -378 -2,181 -760 -1,434 -1,838 -371 117.89%
NP 3,316 1,115 3,749 2,543 4,253 652 1,628 60.75%
-
NP to SH 3,316 1,115 3,749 2,543 4,253 271 1,628 60.75%
-
Tax Rate 26.44% 25.32% 36.78% 23.01% 25.22% 73.82% 18.56% -
Total Cost 68,337 63,157 69,601 68,648 66,679 70,109 71,940 -3.37%
-
Net Worth 204,772 172,968 221,125 214,901 212,351 179,117 210,506 -1.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 204,772 172,968 221,125 214,901 212,351 179,117 210,506 -1.82%
NOSH 66,055 57,656 59,602 59,694 59,649 59,705 59,633 7.06%
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% 1.73% 5.11% 3.57% 6.00% 0.92% 2.21% -
ROE 1.62% 0.64% 1.70% 1.18% 2.00% 0.15% 0.77% -
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 108.47 111.47 123.07 119.26 118.91 118.52 123.37 -8.23%
EPS 5.02 1.65 6.29 4.26 7.13 1.09 2.73 50.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.00 3.71 3.60 3.56 3.00 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 22.54 20.22 23.08 22.40 22.32 22.26 23.14 -1.73%
EPS 1.04 0.35 1.18 0.80 1.34 0.09 0.51 60.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6442 0.5442 0.6957 0.6761 0.6681 0.5635 0.6623 -1.83%
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 1.33 1.33 1.38 1.02 0.69 0.71 0.51 89.57%
P/EPS 28.69 76.53 27.03 28.64 11.57 185.07 23.26 15.02%
EY 3.49 1.31 3.70 3.49 8.64 0.54 4.30 -13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.46 0.34 0.23 0.28 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 1.23 1.32 1.28 1.40 0.80 0.68 0.61 59.67%
P/EPS 26.49 76.01 24.96 39.20 13.32 176.25 27.47 -2.39%
EY 3.77 1.32 4.01 2.55 7.51 0.57 3.64 2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.42 0.46 0.27 0.27 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