[PWF] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -18.98%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 345,186 328,675 323,070 312,295 306,470 296,394 279,535 15.11%
PBT 2,749 4,970 6,889 8,710 7,229 9,443 6,597 -44.24%
Tax 187 -1,306 -1,197 -3,799 -2,659 -3,259 -2,492 -
NP 2,936 3,664 5,692 4,911 4,570 6,184 4,105 -20.03%
-
NP to SH 2,077 2,751 5,239 4,247 5,242 6,417 4,104 -36.51%
-
Tax Rate -6.80% 26.28% 17.38% 43.62% 36.78% 34.51% 37.77% -
Total Cost 342,250 325,011 317,378 307,384 301,900 290,210 275,430 15.59%
-
Net Worth 136,746 135,128 121,909 104,672 101,773 95,666 60,935 71.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 136,746 135,128 121,909 104,672 101,773 95,666 60,935 71.49%
NOSH 60,776 60,868 60,954 61,212 60,942 58,333 60,935 -0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.85% 1.11% 1.76% 1.57% 1.49% 2.09% 1.47% -
ROE 1.52% 2.04% 4.30% 4.06% 5.15% 6.71% 6.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 567.96 539.98 530.02 510.18 502.89 508.10 458.74 15.31%
EPS 3.42 4.52 8.59 6.94 8.60 11.00 6.74 -36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.22 2.00 1.71 1.67 1.64 1.00 71.79%
Adjusted Per Share Value based on latest NOSH - 61,212
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 108.60 103.40 101.64 98.25 96.42 93.25 87.94 15.12%
EPS 0.65 0.87 1.65 1.34 1.65 2.02 1.29 -36.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4302 0.4251 0.3835 0.3293 0.3202 0.301 0.1917 71.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.56 0.54 0.60 0.74 0.60 0.57 -
P/RPS 0.11 0.10 0.10 0.12 0.15 0.12 0.12 -5.64%
P/EPS 17.56 12.39 6.28 8.65 8.60 5.45 8.46 62.79%
EY 5.70 8.07 15.92 11.56 11.62 18.33 11.82 -38.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.27 0.35 0.44 0.37 0.57 -39.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 12/03/07 -
Price 0.58 0.62 0.58 0.62 0.71 0.60 0.61 -
P/RPS 0.10 0.11 0.11 0.12 0.14 0.12 0.13 -16.06%
P/EPS 16.97 13.72 6.75 8.94 8.25 5.45 9.06 52.00%
EY 5.89 7.29 14.82 11.19 12.11 18.33 11.04 -34.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.29 0.36 0.43 0.37 0.61 -43.39%

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