[PWF] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 112.53%
YoY- -23.45%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 296,394 279,535 271,298 269,761 261,118 263,999 251,040 11.71%
PBT 9,443 6,597 7,216 7,606 4,155 11,278 9,185 1.86%
Tax -3,259 -2,492 -3,036 -2,875 -1,676 -3,999 -2,896 8.19%
NP 6,184 4,105 4,180 4,731 2,479 7,279 6,289 -1.11%
-
NP to SH 6,417 4,104 4,257 4,055 1,908 6,136 5,590 9.64%
-
Tax Rate 34.51% 37.77% 42.07% 37.80% 40.34% 35.46% 31.53% -
Total Cost 290,210 275,430 267,118 265,030 258,639 256,720 244,751 12.03%
-
Net Worth 95,666 60,935 103,486 105,390 101,109 104,866 92,455 2.30%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 95,666 60,935 103,486 105,390 101,109 104,866 92,455 2.30%
NOSH 58,333 60,935 60,874 60,919 60,909 60,968 60,826 -2.75%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.09% 1.47% 1.54% 1.75% 0.95% 2.76% 2.51% -
ROE 6.71% 6.74% 4.11% 3.85% 1.89% 5.85% 6.05% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 508.10 458.74 445.67 442.82 428.70 433.01 412.72 14.88%
EPS 11.00 6.74 6.99 6.66 3.13 10.06 9.19 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.00 1.70 1.73 1.66 1.72 1.52 5.20%
Adjusted Per Share Value based on latest NOSH - 60,919
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 93.25 87.94 85.35 84.87 82.15 83.05 78.98 11.72%
EPS 2.02 1.29 1.34 1.28 0.60 1.93 1.76 9.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.1917 0.3256 0.3316 0.3181 0.3299 0.2909 2.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.57 0.61 0.69 0.62 0.60 0.52 -
P/RPS 0.12 0.12 0.14 0.16 0.14 0.14 0.13 -5.20%
P/EPS 5.45 8.46 8.72 10.37 19.79 5.96 5.66 -2.49%
EY 18.33 11.82 11.46 9.65 5.05 16.77 17.67 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.57 0.36 0.40 0.37 0.35 0.34 5.80%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 12/03/07 30/11/06 30/08/06 25/05/06 28/02/06 30/11/05 -
Price 0.60 0.61 0.61 0.65 0.62 0.68 0.47 -
P/RPS 0.12 0.13 0.14 0.15 0.14 0.16 0.11 5.97%
P/EPS 5.45 9.06 8.72 9.77 19.79 6.76 5.11 4.39%
EY 18.33 11.04 11.46 10.24 5.05 14.80 19.55 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.61 0.36 0.38 0.37 0.40 0.31 12.53%

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