[PWF] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.02%
YoY- 452.79%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 266,689 260,334 245,284 263,998 256,957 248,810 256,808 2.54%
PBT 4,674 3,764 -15,192 11,278 10,092 11,108 13,300 -50.16%
Tax -2,033 -2,072 3,792 -3,758 -2,996 -3,838 -5,500 -48.46%
NP 2,641 1,692 -11,400 7,520 7,096 7,270 7,800 -51.38%
-
NP to SH 3,336 1,804 -9,112 6,136 5,842 5,966 7,800 -43.20%
-
Tax Rate 43.50% 55.05% - 33.32% 29.69% 34.55% 41.35% -
Total Cost 264,048 258,642 256,684 256,478 249,861 241,540 249,008 3.98%
-
Net Worth 103,489 105,436 101,109 99,253 92,637 90,707 90,187 9.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 3,044 - - - -
Div Payout % - - - 49.62% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 103,489 105,436 101,109 99,253 92,637 90,707 90,187 9.59%
NOSH 60,875 60,945 60,909 60,891 60,945 60,877 60,937 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.99% 0.65% -4.65% 2.85% 2.76% 2.92% 3.04% -
ROE 3.22% 1.71% -9.01% 6.18% 6.31% 6.58% 8.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 438.09 427.16 402.71 433.55 421.62 408.71 421.43 2.61%
EPS 5.48 2.96 -14.96 10.07 9.59 9.80 12.80 -43.16%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.70 1.73 1.66 1.63 1.52 1.49 1.48 9.67%
Adjusted Per Share Value based on latest NOSH - 60,968
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.90 81.90 77.17 83.05 80.84 78.28 80.79 2.54%
EPS 1.05 0.57 -2.87 1.93 1.84 1.88 2.45 -43.12%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
NAPS 0.3256 0.3317 0.3181 0.3123 0.2914 0.2854 0.2837 9.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.61 0.69 0.62 0.60 0.52 0.54 0.69 -
P/RPS 0.14 0.16 0.15 0.14 0.12 0.13 0.16 -8.50%
P/EPS 11.13 23.31 -4.14 5.95 5.42 5.51 5.39 62.08%
EY 8.98 4.29 -24.13 16.79 18.44 18.15 18.55 -38.31%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.37 0.37 0.34 0.36 0.47 -16.27%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.61 0.65 0.62 0.68 0.47 0.56 0.53 -
P/RPS 0.14 0.15 0.15 0.16 0.11 0.14 0.13 5.05%
P/EPS 11.13 21.96 -4.14 6.75 4.90 5.71 4.14 93.22%
EY 8.98 4.55 -24.13 14.82 20.40 17.50 24.15 -48.25%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.37 0.42 0.31 0.38 0.36 0.00%

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