[PWF] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1175.46%
YoY- 63.19%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 264,381 201,393 132,953 69,455 262,506 196,789 125,272 64.30%
PBT 5,962 6,443 4,020 2,523 6,833 5,014 3,651 38.54%
Tax -1,293 -985 80 -444 -6,724 -2,872 -1,579 -12.44%
NP 4,669 5,458 4,100 2,079 109 2,142 2,072 71.62%
-
NP to SH 4,669 5,458 4,100 2,079 163 2,142 2,126 68.71%
-
Tax Rate 21.69% 15.29% -1.99% 17.60% 98.40% 57.28% 43.25% -
Total Cost 259,712 195,935 128,853 67,376 262,397 194,647 123,200 64.18%
-
Net Worth 130,286 119,170 129,160 127,846 130,038 119,236 121,833 4.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 130,286 119,170 129,160 127,846 130,038 119,236 121,833 4.56%
NOSH 59,764 59,585 59,521 59,741 61,923 59,618 60,916 -1.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.77% 2.71% 3.08% 2.99% 0.04% 1.09% 1.65% -
ROE 3.58% 4.58% 3.17% 1.63% 0.13% 1.80% 1.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 442.37 337.99 223.37 116.26 423.92 330.08 205.64 66.40%
EPS 7.81 7.40 6.86 3.40 0.27 6.05 4.90 36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.00 2.17 2.14 2.10 2.00 2.00 5.89%
Adjusted Per Share Value based on latest NOSH - 59,741
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 83.17 63.36 41.83 21.85 82.58 61.91 39.41 64.30%
EPS 1.47 1.72 1.29 0.65 0.05 0.67 0.67 68.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4099 0.3749 0.4063 0.4022 0.4091 0.3751 0.3833 4.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.49 0.45 0.44 0.43 0.51 0.48 0.38 -
P/RPS 0.11 0.13 0.20 0.37 0.12 0.15 0.18 -27.92%
P/EPS 6.27 4.91 6.39 12.36 193.75 13.36 10.89 -30.72%
EY 15.94 20.36 15.66 8.09 0.52 7.49 9.18 44.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.20 0.20 0.24 0.24 0.19 10.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.50 0.42 0.40 0.45 0.47 0.42 0.49 -
P/RPS 0.11 0.12 0.18 0.39 0.11 0.13 0.24 -40.46%
P/EPS 6.40 4.59 5.81 12.93 178.55 11.69 14.04 -40.68%
EY 15.62 21.81 17.22 7.73 0.56 8.55 7.12 68.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.18 0.21 0.22 0.21 0.25 -5.39%

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