[PWF] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.51%
YoY- 174.71%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 158,550 154,699 153,652 156,442 159,024 161,279 118,868 21.15%
PBT 5,769 11,546 13,390 12,131 10,642 10,930 6,351 -6.20%
Tax -2,213 -3,526 -4,414 -3,269 -2,623 -2,777 -961 74.29%
NP 3,556 8,020 8,976 8,862 8,019 8,153 5,390 -24.19%
-
NP to SH 3,556 8,020 8,976 8,862 8,019 8,153 5,390 -24.19%
-
Tax Rate 38.36% 30.54% 32.96% 26.95% 24.65% 25.41% 15.13% -
Total Cost 154,994 146,679 144,676 147,580 151,005 153,126 113,478 23.07%
-
Net Worth 85,781 48,765 48,779 48,681 89,167 87,361 84,155 1.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 85,781 48,765 48,779 48,681 89,167 87,361 84,155 1.28%
NOSH 59,159 48,765 48,779 48,681 48,725 48,265 48,088 14.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.24% 5.18% 5.84% 5.66% 5.04% 5.06% 4.53% -
ROE 4.15% 16.45% 18.40% 18.20% 8.99% 9.33% 6.40% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 268.00 317.23 314.99 321.36 326.37 334.15 247.18 5.53%
EPS 6.01 16.45 18.40 18.20 16.46 16.89 11.21 -33.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.00 1.00 1.00 1.83 1.81 1.75 -11.77%
Adjusted Per Share Value based on latest NOSH - 48,681
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.88 48.67 48.34 49.22 50.03 50.74 37.40 21.14%
EPS 1.12 2.52 2.82 2.79 2.52 2.56 1.70 -24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.1534 0.1535 0.1532 0.2805 0.2748 0.2648 1.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.15 1.31 1.12 1.06 0.71 0.82 0.76 -
P/RPS 0.43 0.41 0.36 0.33 0.22 0.25 0.31 24.35%
P/EPS 19.13 7.97 6.09 5.82 4.31 4.85 6.78 99.54%
EY 5.23 12.55 16.43 17.17 23.18 20.60 14.75 -49.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.31 1.12 1.06 0.39 0.45 0.43 49.94%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/06/04 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.93 1.06 1.35 1.28 0.82 0.69 0.82 -
P/RPS 0.35 0.33 0.43 0.40 0.25 0.21 0.33 3.99%
P/EPS 15.47 6.45 7.34 7.03 4.98 4.08 7.32 64.60%
EY 6.46 15.52 13.63 14.22 20.07 24.48 13.67 -39.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.06 1.35 1.28 0.45 0.38 0.47 22.83%

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