[PWF] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 6.86%
YoY- -40.14%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 326,444 321,537 310,139 302,921 290,939 282,524 277,357 11.42%
PBT 19,834 14,382 11,824 10,175 9,365 12,653 14,986 20.44%
Tax -6,922 -4,988 -3,452 -3,756 -3,358 -3,841 -5,186 21.12%
NP 12,912 9,394 8,372 6,419 6,007 8,812 9,800 20.08%
-
NP to SH 12,912 9,394 8,372 6,419 6,007 8,812 9,800 20.08%
-
Tax Rate 34.90% 34.68% 29.19% 36.91% 35.86% 30.36% 34.61% -
Total Cost 313,532 312,143 301,767 296,502 284,932 273,712 267,557 11.09%
-
Net Worth 225,348 236,046 456,383 222,788 207,563 216,266 214,096 3.45%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,166 4,339 4,339 6,465 6,465 2,140 2,140 29.68%
Div Payout % 24.53% 46.19% 51.83% 100.72% 107.63% 24.30% 21.85% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 225,348 236,046 456,383 222,788 207,563 216,266 214,096 3.45%
NOSH 157,586 156,322 150,126 74,262 72,070 72,088 71,365 69.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.96% 2.92% 2.70% 2.12% 2.06% 3.12% 3.53% -
ROE 5.73% 3.98% 1.83% 2.88% 2.89% 4.07% 4.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 207.15 205.69 206.59 407.90 403.69 391.91 388.64 -34.13%
EPS 8.19 6.01 5.58 8.64 8.33 12.22 13.73 -29.02%
DPS 2.01 2.78 2.89 8.71 8.97 2.97 3.00 -23.33%
NAPS 1.43 1.51 3.04 3.00 2.88 3.00 3.00 -38.84%
Adjusted Per Share Value based on latest NOSH - 74,262
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 102.70 101.16 97.57 95.30 91.53 88.88 87.26 11.41%
EPS 4.06 2.96 2.63 2.02 1.89 2.77 3.08 20.12%
DPS 1.00 1.37 1.37 2.03 2.03 0.67 0.67 30.44%
NAPS 0.7089 0.7426 1.4358 0.7009 0.653 0.6804 0.6736 3.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.725 0.74 1.54 1.27 1.25 1.15 1.22 -
P/RPS 0.35 0.36 0.75 0.31 0.31 0.29 0.31 8.38%
P/EPS 8.85 12.31 27.62 14.69 15.00 9.41 8.88 -0.22%
EY 11.30 8.12 3.62 6.81 6.67 10.63 11.26 0.23%
DY 2.77 3.75 1.88 6.85 7.18 2.58 2.46 8.19%
P/NAPS 0.51 0.49 0.51 0.42 0.43 0.38 0.41 15.58%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.875 0.76 0.68 1.35 1.29 1.29 1.07 -
P/RPS 0.42 0.37 0.33 0.33 0.32 0.33 0.28 30.87%
P/EPS 10.68 12.65 12.19 15.62 15.48 10.55 7.79 23.29%
EY 9.36 7.91 8.20 6.40 6.46 9.48 12.83 -18.88%
DY 2.30 3.65 4.25 6.45 6.95 2.30 2.80 -12.23%
P/NAPS 0.61 0.50 0.22 0.45 0.45 0.43 0.36 41.90%

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