[PWF] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1352.74%
YoY- 41.76%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 263,999 251,040 234,357 219,423 196,123 181,259 166,861 35.66%
PBT 11,278 9,185 8,786 7,788 974 2,093 3,888 102.99%
Tax -3,999 -2,896 -3,078 -2,747 -627 -1,147 -1,770 71.92%
NP 7,279 6,289 5,708 5,041 347 946 2,118 127.22%
-
NP to SH 6,136 5,590 5,297 5,041 347 946 2,118 102.82%
-
Tax Rate 35.46% 31.53% 35.03% 35.27% 64.37% 54.80% 45.52% -
Total Cost 256,720 244,751 228,649 214,382 195,776 180,313 164,743 34.30%
-
Net Worth 104,866 92,455 90,539 90,187 60,845 85,684 89,233 11.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 104,866 92,455 90,539 90,187 60,845 85,684 89,233 11.32%
NOSH 60,968 60,826 60,764 60,937 60,845 60,769 60,703 0.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.76% 2.51% 2.44% 2.30% 0.18% 0.52% 1.27% -
ROE 5.85% 6.05% 5.85% 5.59% 0.57% 1.10% 2.37% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 433.01 412.72 385.68 360.08 322.33 298.27 274.88 35.27%
EPS 10.06 9.19 8.72 8.27 0.57 1.56 3.49 102.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.52 1.49 1.48 1.00 1.41 1.47 11.00%
Adjusted Per Share Value based on latest NOSH - 60,937
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.05 78.98 73.73 69.03 61.70 57.02 52.49 35.66%
EPS 1.93 1.76 1.67 1.59 0.11 0.30 0.67 102.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3299 0.2909 0.2848 0.2837 0.1914 0.2696 0.2807 11.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.52 0.54 0.69 0.79 0.84 0.94 -
P/RPS 0.14 0.13 0.14 0.19 0.25 0.28 0.34 -44.56%
P/EPS 5.96 5.66 6.19 8.34 138.53 53.96 26.94 -63.32%
EY 16.77 17.67 16.14 11.99 0.72 1.85 3.71 172.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.36 0.47 0.79 0.60 0.64 -33.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 20/10/04 -
Price 0.68 0.47 0.56 0.53 0.69 0.80 0.85 -
P/RPS 0.16 0.11 0.15 0.15 0.21 0.27 0.31 -35.57%
P/EPS 6.76 5.11 6.42 6.41 120.99 51.39 24.36 -57.35%
EY 14.80 19.55 15.57 15.61 0.83 1.95 4.10 134.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.38 0.36 0.69 0.57 0.58 -21.88%

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