[PWF] QoQ TTM 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- 13.78%
YoY- 565.13%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 272,804 259,142 240,668 222,578 219,373 214,424 225,125 13.67%
PBT 13,390 9,192 11,167 6,186 4,374 349 -4,597 -
Tax -5,126 -3,864 -1,347 -1,330 -106 -154 -1,141 172.51%
NP 8,264 5,328 9,820 4,856 4,268 195 -5,738 -
-
NP to SH 7,883 4,947 9,820 4,856 4,268 195 -5,738 -
-
Tax Rate 38.28% 42.04% 12.06% 21.50% 2.42% 44.13% - -
Total Cost 264,540 253,814 230,848 217,722 215,105 214,229 230,863 9.51%
-
Net Worth 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
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 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
NOSH 59,649 59,705 59,633 59,689 76,832 59,674 59,784 -0.15%
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 3.03% 2.06% 4.08% 2.18% 1.95% 0.09% -2.55% -
ROE 3.71% 2.76% 4.66% 2.32% 1.60% 0.09% -4.57% -
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 457.35 434.03 403.58 372.89 285.52 359.32 376.56 13.84%
EPS 13.22 8.29 16.47 8.14 5.55 0.33 -9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.00 3.53 3.51 3.48 3.63 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 85.82 81.53 75.71 70.02 69.02 67.46 70.82 13.67%
EPS 2.48 1.56 3.09 1.53 1.34 0.06 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6681 0.5635 0.6623 0.6591 0.8412 0.6815 0.395 42.00%
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 0.18 0.19 0.16 0.19 0.16 0.12 0.12 31.06%
P/EPS 6.24 10.14 3.86 8.48 8.19 128.53 -4.58 -
EY 16.02 9.86 25.93 11.79 12.21 0.78 -21.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 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 0.21 0.18 0.19 0.16 0.24 0.12 0.13 37.71%
P/EPS 7.19 9.66 4.55 7.38 12.24 133.12 -5.00 -
EY 13.91 10.36 21.96 13.56 8.17 0.75 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.21 0.17 0.20 0.12 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