[PWF] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 51.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 153,652 156,442 159,024 161,279 118,868 78,846 39,306 147.94%
PBT 13,390 12,131 10,642 10,930 6,351 4,199 2,576 199.76%
Tax -4,414 -3,269 -2,623 -2,777 -961 -973 -722 233.97%
NP 8,976 8,862 8,019 8,153 5,390 3,226 1,854 185.91%
-
NP to SH 8,976 8,862 8,019 8,153 5,390 3,226 1,854 185.91%
-
Tax Rate 32.96% 26.95% 24.65% 25.41% 15.13% 23.17% 28.03% -
Total Cost 144,676 147,580 151,005 153,126 113,478 75,620 37,452 145.99%
-
Net Worth 48,779 48,681 89,167 87,361 84,155 82,709 10,147 184.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 48,779 48,681 89,167 87,361 84,155 82,709 10,147 184.56%
NOSH 48,779 48,681 48,725 48,265 48,088 48,652 10,147 184.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.84% 5.66% 5.04% 5.06% 4.53% 4.09% 4.72% -
ROE 18.40% 18.20% 8.99% 9.33% 6.40% 3.90% 18.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 314.99 321.36 326.37 334.15 247.18 162.06 387.34 -12.86%
EPS 18.40 18.20 16.46 16.89 11.21 6.63 18.27 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.83 1.81 1.75 1.70 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 48,265
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.34 49.22 50.03 50.74 37.40 24.81 12.37 147.89%
EPS 2.82 2.79 2.52 2.56 1.70 1.01 0.58 186.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1532 0.2805 0.2748 0.2648 0.2602 0.0319 184.74%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.12 1.06 0.71 0.82 0.76 1.10 0.00 -
P/RPS 0.36 0.33 0.22 0.25 0.31 0.68 0.00 -
P/EPS 6.09 5.82 4.31 4.85 6.78 16.59 0.00 -
EY 16.43 17.17 23.18 20.60 14.75 6.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 0.39 0.45 0.43 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 - - -
Price 1.35 1.28 0.82 0.69 0.82 0.00 0.00 -
P/RPS 0.43 0.40 0.25 0.21 0.33 0.00 0.00 -
P/EPS 7.34 7.03 4.98 4.08 7.32 0.00 0.00 -
EY 13.63 14.22 20.07 24.48 13.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.28 0.45 0.38 0.47 0.00 0.00 -

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