[PWF] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.77%
YoY- 1668.3%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 271,298 269,761 261,118 263,999 251,040 234,357 219,423 15.18%
PBT 7,216 7,606 4,155 11,278 9,185 8,786 7,788 -4.95%
Tax -3,036 -2,875 -1,676 -3,999 -2,896 -3,078 -2,747 6.88%
NP 4,180 4,731 2,479 7,279 6,289 5,708 5,041 -11.72%
-
NP to SH 4,257 4,055 1,908 6,136 5,590 5,297 5,041 -10.64%
-
Tax Rate 42.07% 37.80% 40.34% 35.46% 31.53% 35.03% 35.27% -
Total Cost 267,118 265,030 258,639 256,720 244,751 228,649 214,382 15.77%
-
Net Worth 103,486 105,390 101,109 104,866 92,455 90,539 90,187 9.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 103,486 105,390 101,109 104,866 92,455 90,539 90,187 9.59%
NOSH 60,874 60,919 60,909 60,968 60,826 60,764 60,937 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.54% 1.75% 0.95% 2.76% 2.51% 2.44% 2.30% -
ROE 4.11% 3.85% 1.89% 5.85% 6.05% 5.85% 5.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 445.67 442.82 428.70 433.01 412.72 385.68 360.08 15.26%
EPS 6.99 6.66 3.13 10.06 9.19 8.72 8.27 -10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.73 1.66 1.72 1.52 1.49 1.48 9.67%
Adjusted Per Share Value based on latest NOSH - 60,968
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.35 84.87 82.15 83.05 78.98 73.73 69.03 15.18%
EPS 1.34 1.28 0.60 1.93 1.76 1.67 1.59 -10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3256 0.3316 0.3181 0.3299 0.2909 0.2848 0.2837 9.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.61 0.69 0.62 0.60 0.52 0.54 0.69 -
P/RPS 0.14 0.16 0.14 0.14 0.13 0.14 0.19 -18.40%
P/EPS 8.72 10.37 19.79 5.96 5.66 6.19 8.34 3.01%
EY 11.46 9.65 5.05 16.77 17.67 16.14 11.99 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.37 0.35 0.34 0.36 0.47 -16.27%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.61 0.65 0.62 0.68 0.47 0.56 0.53 -
P/RPS 0.14 0.15 0.14 0.16 0.11 0.15 0.15 -4.49%
P/EPS 8.72 9.77 19.79 6.76 5.11 6.42 6.41 22.75%
EY 11.46 10.24 5.05 14.80 19.55 15.57 15.61 -18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.37 0.40 0.31 0.38 0.36 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