[PWF] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.97%
YoY- 312.59%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 283,728 259,142 251,174 229,626 229,080 214,424 216,182 19.89%
PBT 22,748 9,192 8,936 9,406 5,956 349 -5,488 -
Tax -5,736 -3,864 -2,701 -3,310 -688 -154 -1,110 199.19%
NP 17,012 5,328 6,234 6,096 5,268 195 -6,598 -
-
NP to SH 17,012 5,328 6,234 6,858 6,792 195 -6,598 -
-
Tax Rate 25.22% 42.04% 30.23% 35.19% 11.55% 44.13% - -
Total Cost 266,716 253,814 244,940 223,530 223,812 214,229 222,781 12.76%
-
Net Worth 212,351 208,409 210,808 209,363 267,377 203,765 126,742 41.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 212,351 208,409 210,808 209,363 267,377 203,765 126,742 41.11%
NOSH 59,649 59,716 59,719 59,647 76,832 59,062 60,353 -0.77%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.00% 2.06% 2.48% 2.65% 2.30% 0.09% -3.05% -
ROE 8.01% 2.56% 2.96% 3.28% 2.54% 0.10% -5.21% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 475.66 433.96 420.59 384.97 298.15 363.05 358.19 20.83%
EPS 28.52 8.93 10.44 10.22 8.84 0.33 -10.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.49 3.53 3.51 3.48 3.45 2.10 42.21%
Adjusted Per Share Value based on latest NOSH - 59,689
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 89.26 81.53 79.02 72.24 72.07 67.46 68.01 19.89%
EPS 5.35 1.68 1.96 2.16 2.14 0.06 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6681 0.6557 0.6632 0.6587 0.8412 0.6411 0.3987 41.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.825 0.84 0.635 0.69 0.455 0.42 0.44 -
P/RPS 0.17 0.19 0.15 0.18 0.15 0.12 0.12 26.16%
P/EPS 2.89 9.41 6.08 6.00 5.15 127.21 -4.02 -
EY 34.57 10.62 16.44 16.66 19.43 0.79 -24.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.18 0.20 0.13 0.12 0.21 6.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.95 0.80 0.75 0.60 0.68 0.435 0.48 -
P/RPS 0.20 0.18 0.18 0.16 0.23 0.12 0.13 33.30%
P/EPS 3.33 8.97 7.18 5.22 7.69 131.75 -4.39 -
EY 30.02 11.15 13.92 19.16 13.00 0.76 -22.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.21 0.17 0.20 0.13 0.23 11.29%

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