[PWF] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.07%
YoY- 59.95%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 85,706 91,135 91,816 93,351 84,891 83,702 77,594 6.87%
PBT 2,092 7,593 1,933 8,354 8,250 7,382 3,657 -31.15%
Tax -907 -1,559 -1,766 -2,608 -2,613 -1,963 -1,829 -37.42%
NP 1,185 6,034 167 5,746 5,637 5,419 1,828 -25.15%
-
NP to SH 1,512 5,464 167 6,051 5,987 5,419 1,828 -11.91%
-
Tax Rate 43.36% 20.53% 91.36% 31.22% 31.67% 26.59% 50.01% -
Total Cost 84,521 85,101 91,649 87,605 79,254 78,283 75,766 7.58%
-
Net Worth 305,008 303,383 296,568 243,018 239,154 163,701 225,348 22.42%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,584 - - 32 32 - 3,151 -12.41%
Div Payout % 170.95% - - 0.54% 0.54% - 172.41% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 305,008 303,383 296,568 243,018 239,154 163,701 225,348 22.42%
NOSH 173,515 173,449 170,932 163,099 162,690 163,701 157,586 6.64%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.38% 6.62% 0.18% 6.16% 6.64% 6.47% 2.36% -
ROE 0.50% 1.80% 0.06% 2.49% 2.50% 3.31% 0.81% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.74 53.17 54.49 57.24 52.18 51.13 49.24 0.67%
EPS 0.88 3.52 0.81 3.71 3.68 3.31 1.16 -16.86%
DPS 1.50 0.00 0.00 0.02 0.02 0.00 2.00 -17.49%
NAPS 1.77 1.77 1.76 1.49 1.47 1.00 1.43 15.32%
Adjusted Per Share Value based on latest NOSH - 163,099
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.96 28.67 28.89 29.37 26.71 26.33 24.41 6.86%
EPS 0.48 1.72 0.05 1.90 1.88 1.70 0.58 -11.88%
DPS 0.81 0.00 0.00 0.01 0.01 0.00 0.99 -12.55%
NAPS 0.9596 0.9544 0.933 0.7645 0.7524 0.515 0.7089 22.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.88 0.885 1.01 1.10 1.05 0.875 0.725 -
P/RPS 1.77 1.66 1.85 1.92 2.01 1.71 1.47 13.21%
P/EPS 100.29 27.76 1,019.10 29.65 28.53 26.43 62.50 37.18%
EY 1.00 3.60 0.10 3.37 3.50 3.78 1.60 -26.96%
DY 1.70 0.00 0.00 0.02 0.02 0.00 2.76 -27.67%
P/NAPS 0.50 0.50 0.57 0.74 0.71 0.88 0.51 -1.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 -
Price 0.84 0.885 1.03 1.03 1.12 0.85 0.875 -
P/RPS 1.69 1.66 1.89 1.80 2.15 1.66 1.78 -3.40%
P/EPS 95.73 27.76 1,039.28 27.76 30.43 25.68 75.43 17.27%
EY 1.04 3.60 0.10 3.60 3.29 3.89 1.33 -15.16%
DY 1.79 0.00 0.00 0.02 0.02 0.00 2.29 -15.18%
P/NAPS 0.47 0.50 0.59 0.69 0.76 0.85 0.61 -15.99%

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