[PWF] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.36%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 350,685 345,186 328,675 323,070 312,295 306,470 296,394 11.83%
PBT 3,987 2,749 4,970 6,889 8,710 7,229 9,443 -43.63%
Tax -784 187 -1,306 -1,197 -3,799 -2,659 -3,259 -61.21%
NP 3,203 2,936 3,664 5,692 4,911 4,570 6,184 -35.42%
-
NP to SH 3,031 2,077 2,751 5,239 4,247 5,242 6,417 -39.26%
-
Tax Rate 19.66% -6.80% 26.28% 17.38% 43.62% 36.78% 34.51% -
Total Cost 347,482 342,250 325,011 317,378 307,384 301,900 290,210 12.72%
-
Net Worth 135,890 136,746 135,128 121,909 104,672 101,773 95,666 26.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 135,890 136,746 135,128 121,909 104,672 101,773 95,666 26.28%
NOSH 60,937 60,776 60,868 60,954 61,212 60,942 58,333 2.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.91% 0.85% 1.11% 1.76% 1.57% 1.49% 2.09% -
ROE 2.23% 1.52% 2.04% 4.30% 4.06% 5.15% 6.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 575.48 567.96 539.98 530.02 510.18 502.89 508.10 8.63%
EPS 4.97 3.42 4.52 8.59 6.94 8.60 11.00 -41.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.25 2.22 2.00 1.71 1.67 1.64 22.66%
Adjusted Per Share Value based on latest NOSH - 60,954
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.33 108.60 103.40 101.64 98.25 96.42 93.25 11.83%
EPS 0.95 0.65 0.87 1.65 1.34 1.65 2.02 -39.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.4302 0.4251 0.3835 0.3293 0.3202 0.301 26.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.60 0.56 0.54 0.60 0.74 0.60 -
P/RPS 0.09 0.11 0.10 0.10 0.12 0.15 0.12 -17.40%
P/EPS 10.05 17.56 12.39 6.28 8.65 8.60 5.45 50.20%
EY 9.95 5.70 8.07 15.92 11.56 11.62 18.33 -33.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.25 0.27 0.35 0.44 0.37 -29.22%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.65 0.58 0.62 0.58 0.62 0.71 0.60 -
P/RPS 0.11 0.10 0.11 0.11 0.12 0.14 0.12 -5.62%
P/EPS 13.07 16.97 13.72 6.75 8.94 8.25 5.45 78.87%
EY 7.65 5.89 7.29 14.82 11.19 12.11 18.33 -44.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.28 0.29 0.36 0.43 0.37 -14.95%

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