[PWF] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
12-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.59%
YoY- -33.12%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 312,295 306,470 296,394 279,535 271,298 269,761 261,118 12.66%
PBT 8,710 7,229 9,443 6,597 7,216 7,606 4,155 63.72%
Tax -3,799 -2,659 -3,259 -2,492 -3,036 -2,875 -1,676 72.47%
NP 4,911 4,570 6,184 4,105 4,180 4,731 2,479 57.66%
-
NP to SH 4,247 5,242 6,417 4,104 4,257 4,055 1,908 70.39%
-
Tax Rate 43.62% 36.78% 34.51% 37.77% 42.07% 37.80% 40.34% -
Total Cost 307,384 301,900 290,210 275,430 267,118 265,030 258,639 12.18%
-
Net Worth 104,672 101,773 95,666 60,935 103,486 105,390 101,109 2.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,672 101,773 95,666 60,935 103,486 105,390 101,109 2.33%
NOSH 61,212 60,942 58,333 60,935 60,874 60,919 60,909 0.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.57% 1.49% 2.09% 1.47% 1.54% 1.75% 0.95% -
ROE 4.06% 5.15% 6.71% 6.74% 4.11% 3.85% 1.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 510.18 502.89 508.10 458.74 445.67 442.82 428.70 12.28%
EPS 6.94 8.60 11.00 6.74 6.99 6.66 3.13 69.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.64 1.00 1.70 1.73 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 60,935
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 98.25 96.42 93.25 87.94 85.35 84.87 82.15 12.65%
EPS 1.34 1.65 2.02 1.29 1.34 1.28 0.60 70.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3293 0.3202 0.301 0.1917 0.3256 0.3316 0.3181 2.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.74 0.60 0.57 0.61 0.69 0.62 -
P/RPS 0.12 0.15 0.12 0.12 0.14 0.16 0.14 -9.75%
P/EPS 8.65 8.60 5.45 8.46 8.72 10.37 19.79 -42.37%
EY 11.56 11.62 18.33 11.82 11.46 9.65 5.05 73.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.37 0.57 0.36 0.40 0.37 -3.63%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 12/03/07 30/11/06 30/08/06 25/05/06 -
Price 0.62 0.71 0.60 0.61 0.61 0.65 0.62 -
P/RPS 0.12 0.14 0.12 0.13 0.14 0.15 0.14 -9.75%
P/EPS 8.94 8.25 5.45 9.06 8.72 9.77 19.79 -41.09%
EY 11.19 12.11 18.33 11.04 11.46 10.24 5.05 69.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.37 0.61 0.36 0.38 0.37 -1.80%

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