[PWF] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2088.72%
YoY- 2671.08%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 302,921 280,466 272,804 219,373 247,247 270,306 272,377 1.78%
PBT 10,175 15,234 13,390 4,374 903 7,199 4,777 13.41%
Tax -3,756 -4,511 -5,126 -106 -1,069 -6,286 -2,412 7.65%
NP 6,419 10,723 8,264 4,268 -166 913 2,365 18.08%
-
NP to SH 6,419 10,723 7,883 4,268 -166 913 2,490 17.07%
-
Tax Rate 36.91% 29.61% 38.28% 2.42% 118.38% 87.32% 50.49% -
Total Cost 296,502 269,743 264,540 215,105 247,413 269,393 270,012 1.57%
-
Net Worth 222,788 198,167 212,351 267,377 124,946 127,846 121,944 10.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,465 - - - - - - -
Div Payout % 100.72% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,788 198,167 212,351 267,377 124,946 127,846 121,944 10.55%
NOSH 74,262 66,055 59,649 76,832 59,783 59,741 60,972 3.33%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.12% 3.82% 3.03% 1.95% -0.07% 0.34% 0.87% -
ROE 2.88% 5.41% 3.71% 1.60% -0.13% 0.71% 2.04% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 407.90 424.59 457.35 285.52 413.57 452.46 446.72 -1.50%
EPS 8.64 16.23 13.22 5.55 -0.28 1.53 4.08 13.30%
DPS 8.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.56 3.48 2.09 2.14 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 76,832
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.30 88.24 85.82 69.02 77.78 85.04 85.69 1.78%
EPS 2.02 3.37 2.48 1.34 -0.05 0.29 0.78 17.16%
DPS 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7009 0.6234 0.6681 0.8412 0.3931 0.4022 0.3836 10.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.27 1.44 0.825 0.455 0.47 0.43 0.43 -
P/RPS 0.31 0.34 0.18 0.16 0.11 0.10 0.10 20.73%
P/EPS 14.69 8.87 6.24 8.19 -169.27 28.14 10.53 5.70%
EY 6.81 11.27 16.02 12.21 -0.59 3.55 9.50 -5.39%
DY 6.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.23 0.13 0.22 0.20 0.22 11.36%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.35 1.33 0.95 0.68 0.48 0.45 0.35 -
P/RPS 0.33 0.31 0.21 0.24 0.12 0.10 0.08 26.61%
P/EPS 15.62 8.19 7.19 12.24 -172.87 29.45 8.57 10.51%
EY 6.40 12.21 13.91 8.17 -0.58 3.40 11.67 -9.51%
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.27 0.20 0.23 0.21 0.18 16.48%

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