[PWF] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 102.22%
YoY- 271.14%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 286,452 272,804 259,142 240,668 222,578 219,373 214,424 21.36%
PBT 13,479 13,390 9,192 11,167 6,186 4,374 349 1050.25%
Tax -4,403 -5,126 -3,864 -1,347 -1,330 -106 -154 840.77%
NP 9,076 8,264 5,328 9,820 4,856 4,268 195 1203.05%
-
NP to SH 8,695 7,883 4,947 9,820 4,856 4,268 195 1166.22%
-
Tax Rate 32.67% 38.28% 42.04% 12.06% 21.50% 2.42% 44.13% -
Total Cost 277,376 264,540 253,814 230,848 217,722 215,105 214,229 18.85%
-
Net Worth 214,901 212,351 179,117 210,506 209,510 267,377 216,619 -0.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 214,901 212,351 179,117 210,506 209,510 267,377 216,619 -0.53%
NOSH 59,694 59,649 59,705 59,633 59,689 76,832 59,674 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.17% 3.03% 2.06% 4.08% 2.18% 1.95% 0.09% -
ROE 4.05% 3.71% 2.76% 4.66% 2.32% 1.60% 0.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 479.86 457.35 434.03 403.58 372.89 285.52 359.32 21.33%
EPS 14.57 13.22 8.29 16.47 8.14 5.55 0.33 1157.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.56 3.00 3.53 3.51 3.48 3.63 -0.55%
Adjusted Per Share Value based on latest NOSH - 59,633
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.12 85.82 81.53 75.71 70.02 69.02 67.46 21.36%
EPS 2.74 2.48 1.56 3.09 1.53 1.34 0.06 1186.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6761 0.6681 0.5635 0.6623 0.6591 0.8412 0.6815 -0.53%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.22 0.825 0.84 0.635 0.69 0.455 0.42 -
P/RPS 0.25 0.18 0.19 0.16 0.19 0.16 0.12 63.33%
P/EPS 8.38 6.24 10.14 3.86 8.48 8.19 128.53 -83.88%
EY 11.94 16.02 9.86 25.93 11.79 12.21 0.78 519.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.23 0.28 0.18 0.20 0.13 0.12 100.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.67 0.95 0.80 0.75 0.60 0.68 0.435 -
P/RPS 0.35 0.21 0.18 0.19 0.16 0.24 0.12 104.53%
P/EPS 11.47 7.19 9.66 4.55 7.38 12.24 133.12 -80.57%
EY 8.72 13.91 10.36 21.96 13.56 8.17 0.75 415.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.27 0.27 0.21 0.17 0.20 0.12 145.53%

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