[PWF] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 59.35%
YoY- 84.7%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 326,511 302,921 280,466 272,804 219,373 247,247 270,306 3.19%
PBT 21,898 10,175 15,234 13,390 4,374 903 7,199 20.35%
Tax -7,295 -3,756 -4,511 -5,126 -106 -1,069 -6,286 2.50%
NP 14,603 6,419 10,723 8,264 4,268 -166 913 58.66%
-
NP to SH 14,603 6,419 10,723 7,883 4,268 -166 913 58.66%
-
Tax Rate 33.31% 36.91% 29.61% 38.28% 2.42% 118.38% 87.32% -
Total Cost 311,908 296,502 269,743 264,540 215,105 247,413 269,393 2.47%
-
Net Worth 163,701 222,788 198,167 212,351 267,377 124,946 127,846 4.20%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,166 6,465 - - - - - -
Div Payout % 21.69% 100.72% - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 163,701 222,788 198,167 212,351 267,377 124,946 127,846 4.20%
NOSH 163,701 74,262 66,055 59,649 76,832 59,783 59,741 18.27%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.47% 2.12% 3.82% 3.03% 1.95% -0.07% 0.34% -
ROE 8.92% 2.88% 5.41% 3.71% 1.60% -0.13% 0.71% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 199.46 407.90 424.59 457.35 285.52 413.57 452.46 -12.74%
EPS 8.92 8.64 16.23 13.22 5.55 -0.28 1.53 34.12%
DPS 1.93 8.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 3.00 3.00 3.56 3.48 2.09 2.14 -11.89%
Adjusted Per Share Value based on latest NOSH - 59,649
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 102.72 95.30 88.24 85.82 69.02 77.78 85.04 3.19%
EPS 4.59 2.02 3.37 2.48 1.34 -0.05 0.29 58.38%
DPS 1.00 2.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.515 0.7009 0.6234 0.6681 0.8412 0.3931 0.4022 4.20%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.875 1.27 1.44 0.825 0.455 0.47 0.43 -
P/RPS 0.44 0.31 0.34 0.18 0.16 0.11 0.10 27.98%
P/EPS 9.81 14.69 8.87 6.24 8.19 -169.27 28.14 -16.09%
EY 10.19 6.81 11.27 16.02 12.21 -0.59 3.55 19.19%
DY 2.21 6.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.42 0.48 0.23 0.13 0.22 0.20 27.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.85 1.35 1.33 0.95 0.68 0.48 0.45 -
P/RPS 0.43 0.33 0.31 0.21 0.24 0.12 0.10 27.49%
P/EPS 9.53 15.62 8.19 7.19 12.24 -172.87 29.45 -17.12%
EY 10.49 6.40 12.21 13.91 8.17 -0.58 3.40 20.63%
DY 2.28 6.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.45 0.44 0.27 0.20 0.23 0.21 26.21%

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