[PWF] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.53%
YoY- 490.91%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 269,761 261,118 263,999 251,040 234,357 219,423 196,123 23.75%
PBT 7,606 4,155 11,278 9,185 8,786 7,788 974 295.09%
Tax -2,875 -1,676 -3,999 -2,896 -3,078 -2,747 -627 176.77%
NP 4,731 2,479 7,279 6,289 5,708 5,041 347 473.44%
-
NP to SH 4,055 1,908 6,136 5,590 5,297 5,041 347 417.28%
-
Tax Rate 37.80% 40.34% 35.46% 31.53% 35.03% 35.27% 64.37% -
Total Cost 265,030 258,639 256,720 244,751 228,649 214,382 195,776 22.44%
-
Net Worth 105,390 101,109 104,866 92,455 90,539 90,187 60,845 44.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 105,390 101,109 104,866 92,455 90,539 90,187 60,845 44.37%
NOSH 60,919 60,909 60,968 60,826 60,764 60,937 60,845 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.75% 0.95% 2.76% 2.51% 2.44% 2.30% 0.18% -
ROE 3.85% 1.89% 5.85% 6.05% 5.85% 5.59% 0.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 442.82 428.70 433.01 412.72 385.68 360.08 322.33 23.65%
EPS 6.66 3.13 10.06 9.19 8.72 8.27 0.57 417.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.72 1.52 1.49 1.48 1.00 44.25%
Adjusted Per Share Value based on latest NOSH - 60,826
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.87 82.15 83.05 78.98 73.73 69.03 61.70 23.75%
EPS 1.28 0.60 1.93 1.76 1.67 1.59 0.11 415.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3316 0.3181 0.3299 0.2909 0.2848 0.2837 0.1914 44.39%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.62 0.60 0.52 0.54 0.69 0.79 -
P/RPS 0.16 0.14 0.14 0.13 0.14 0.19 0.25 -25.79%
P/EPS 10.37 19.79 5.96 5.66 6.19 8.34 138.53 -82.32%
EY 9.65 5.05 16.77 17.67 16.14 11.99 0.72 466.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.35 0.34 0.36 0.47 0.79 -36.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.62 0.68 0.47 0.56 0.53 0.69 -
P/RPS 0.15 0.14 0.16 0.11 0.15 0.15 0.21 -20.14%
P/EPS 9.77 19.79 6.76 5.11 6.42 6.41 120.99 -81.40%
EY 10.24 5.05 14.80 19.55 15.57 15.61 0.83 436.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.31 0.38 0.36 0.69 -32.88%

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