[PWF] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 13.1%
YoY- 127.5%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 353,760 339,755 336,319 326,511 326,444 321,537 310,139 9.14%
PBT 25,542 27,266 25,067 21,898 19,834 14,382 11,824 66.87%
Tax -8,950 -9,013 -8,777 -7,295 -6,922 -4,988 -3,452 88.40%
NP 16,592 18,253 16,290 14,603 12,912 9,394 8,372 57.58%
-
NP to SH 17,247 18,908 16,640 14,603 12,912 9,394 8,372 61.69%
-
Tax Rate 35.04% 33.06% 35.01% 33.31% 34.90% 34.68% 29.19% -
Total Cost 337,168 321,502 320,029 311,908 313,532 312,143 301,767 7.65%
-
Net Worth 296,568 243,018 239,154 163,701 225,348 236,046 456,383 -24.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 65 3,216 6,310 3,166 3,166 4,339 4,339 -93.87%
Div Payout % 0.38% 17.01% 37.92% 21.69% 24.53% 46.19% 51.83% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 296,568 243,018 239,154 163,701 225,348 236,046 456,383 -24.91%
NOSH 170,932 163,099 162,690 163,701 157,586 156,322 150,126 9.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.69% 5.37% 4.84% 4.47% 3.96% 2.92% 2.70% -
ROE 5.82% 7.78% 6.96% 8.92% 5.73% 3.98% 1.83% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 209.94 208.31 206.72 199.46 207.15 205.69 206.59 1.07%
EPS 10.24 11.59 10.23 8.92 8.19 6.01 5.58 49.72%
DPS 0.04 1.97 3.88 1.93 2.01 2.78 2.89 -94.19%
NAPS 1.76 1.49 1.47 1.00 1.43 1.51 3.04 -30.46%
Adjusted Per Share Value based on latest NOSH - 163,701
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 111.29 106.89 105.81 102.72 102.70 101.16 97.57 9.14%
EPS 5.43 5.95 5.23 4.59 4.06 2.96 2.63 61.92%
DPS 0.02 1.01 1.99 1.00 1.00 1.37 1.37 -93.98%
NAPS 0.933 0.7645 0.7524 0.515 0.7089 0.7426 1.4358 -24.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.01 1.10 1.05 0.875 0.725 0.74 1.54 -
P/RPS 0.48 0.53 0.51 0.44 0.35 0.36 0.75 -25.67%
P/EPS 9.87 9.49 10.27 9.81 8.85 12.31 27.62 -49.54%
EY 10.13 10.54 9.74 10.19 11.30 8.12 3.62 98.20%
DY 0.04 1.79 3.69 2.21 2.77 3.75 1.88 -92.26%
P/NAPS 0.57 0.74 0.71 0.88 0.51 0.49 0.51 7.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.03 1.03 1.12 0.85 0.875 0.76 0.68 -
P/RPS 0.49 0.49 0.54 0.43 0.42 0.37 0.33 30.05%
P/EPS 10.06 8.88 10.95 9.53 10.68 12.65 12.19 -11.98%
EY 9.94 11.26 9.13 10.49 9.36 7.91 8.20 13.64%
DY 0.04 1.91 3.46 2.28 2.30 3.65 4.25 -95.50%
P/NAPS 0.59 0.69 0.76 0.85 0.61 0.50 0.22 92.68%

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