[PWF] QoQ TTM Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1.64%
YoY- 332.52%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 154,699 153,652 156,442 159,024 161,279 118,868 78,846 56.53%
PBT 11,546 13,390 12,131 10,642 10,930 6,351 4,199 95.91%
Tax -3,526 -4,414 -3,269 -2,623 -2,777 -961 -973 135.37%
NP 8,020 8,976 8,862 8,019 8,153 5,390 3,226 83.21%
-
NP to SH 8,020 8,976 8,862 8,019 8,153 5,390 3,226 83.21%
-
Tax Rate 30.54% 32.96% 26.95% 24.65% 25.41% 15.13% 23.17% -
Total Cost 146,679 144,676 147,580 151,005 153,126 113,478 75,620 55.34%
-
Net Worth 48,765 48,779 48,681 89,167 87,361 84,155 82,709 -29.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 48,765 48,779 48,681 89,167 87,361 84,155 82,709 -29.61%
NOSH 48,765 48,779 48,681 48,725 48,265 48,088 48,652 0.15%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.18% 5.84% 5.66% 5.04% 5.06% 4.53% 4.09% -
ROE 16.45% 18.40% 18.20% 8.99% 9.33% 6.40% 3.90% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 317.23 314.99 321.36 326.37 334.15 247.18 162.06 56.29%
EPS 16.45 18.40 18.20 16.46 16.89 11.21 6.63 82.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.83 1.81 1.75 1.70 -29.72%
Adjusted Per Share Value based on latest NOSH - 48,725
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.67 48.34 49.22 50.03 50.74 37.40 24.81 56.51%
EPS 2.52 2.82 2.79 2.52 2.56 1.70 1.01 83.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.1535 0.1532 0.2805 0.2748 0.2648 0.2602 -29.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.12 1.06 0.71 0.82 0.76 1.10 -
P/RPS 0.41 0.36 0.33 0.22 0.25 0.31 0.68 -28.56%
P/EPS 7.97 6.09 5.82 4.31 4.85 6.78 16.59 -38.57%
EY 12.55 16.43 17.17 23.18 20.60 14.75 6.03 62.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.12 1.06 0.39 0.45 0.43 0.65 59.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 - -
Price 1.06 1.35 1.28 0.82 0.69 0.82 0.00 -
P/RPS 0.33 0.43 0.40 0.25 0.21 0.33 0.00 -
P/EPS 6.45 7.34 7.03 4.98 4.08 7.32 0.00 -
EY 15.52 13.63 14.22 20.07 24.48 13.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.35 1.28 0.45 0.38 0.47 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