[PWF] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 12.21%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 371,356 353,353 339,755 321,537 282,524 286,234 240,668 7.49%
PBT 20,702 16,292 27,266 14,382 12,653 17,410 11,167 10.83%
Tax -7,355 -5,886 -9,013 -4,988 -3,841 -6,213 -1,347 32.68%
NP 13,347 10,406 18,253 9,394 8,812 11,197 9,820 5.24%
-
NP to SH 14,096 10,665 18,908 9,394 8,812 10,816 9,820 6.20%
-
Tax Rate 35.53% 36.13% 33.06% 34.68% 30.36% 35.69% 12.06% -
Total Cost 358,009 342,947 321,502 312,143 273,712 275,037 230,848 7.58%
-
Net Worth 314,842 303,445 243,018 236,046 216,266 221,125 210,506 6.93%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 6,064 2,584 3,216 4,339 2,140 - - -
Div Payout % 43.02% 24.24% 17.01% 46.19% 24.30% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 314,842 303,445 243,018 236,046 216,266 221,125 210,506 6.93%
NOSH 173,946 173,946 163,099 156,322 72,088 59,602 59,633 19.52%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.59% 2.94% 5.37% 2.92% 3.12% 3.91% 4.08% -
ROE 4.48% 3.51% 7.78% 3.98% 4.07% 4.89% 4.66% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 213.49 204.95 208.31 205.69 391.91 480.24 403.58 -10.06%
EPS 8.10 6.19 11.59 6.01 12.22 18.15 16.47 -11.15%
DPS 3.50 1.50 1.97 2.78 2.97 0.00 0.00 -
NAPS 1.81 1.76 1.49 1.51 3.00 3.71 3.53 -10.53%
Adjusted Per Share Value based on latest NOSH - 156,322
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 116.83 111.17 106.89 101.16 88.88 90.05 75.71 7.49%
EPS 4.43 3.36 5.95 2.96 2.77 3.40 3.09 6.18%
DPS 1.91 0.81 1.01 1.37 0.67 0.00 0.00 -
NAPS 0.9905 0.9546 0.7645 0.7426 0.6804 0.6957 0.6623 6.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.725 0.79 1.10 0.74 1.15 1.70 0.635 -
P/RPS 0.34 0.39 0.53 0.36 0.29 0.35 0.16 13.37%
P/EPS 8.95 12.77 9.49 12.31 9.41 9.37 3.86 15.03%
EY 11.18 7.83 10.54 8.12 10.63 10.67 25.93 -13.07%
DY 4.83 1.90 1.79 3.75 2.58 0.00 0.00 -
P/NAPS 0.40 0.45 0.74 0.49 0.38 0.46 0.18 14.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.715 0.74 1.03 0.76 1.29 1.57 0.75 -
P/RPS 0.33 0.36 0.49 0.37 0.33 0.33 0.19 9.63%
P/EPS 8.82 11.96 8.88 12.65 10.55 8.65 4.55 11.65%
EY 11.33 8.36 11.26 7.91 9.48 11.56 21.96 -10.43%
DY 4.90 2.03 1.91 3.65 2.30 0.00 0.00 -
P/NAPS 0.40 0.42 0.69 0.50 0.43 0.42 0.21 11.33%

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