[PWF] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -68.9%
YoY- -62.15%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 279,535 271,298 269,761 261,118 263,999 251,040 234,357 12.43%
PBT 6,597 7,216 7,606 4,155 11,278 9,185 8,786 -17.34%
Tax -2,492 -3,036 -2,875 -1,676 -3,999 -2,896 -3,078 -13.09%
NP 4,105 4,180 4,731 2,479 7,279 6,289 5,708 -19.68%
-
NP to SH 4,104 4,257 4,055 1,908 6,136 5,590 5,297 -15.60%
-
Tax Rate 37.77% 42.07% 37.80% 40.34% 35.46% 31.53% 35.03% -
Total Cost 275,430 267,118 265,030 258,639 256,720 244,751 228,649 13.17%
-
Net Worth 60,935 103,486 105,390 101,109 104,866 92,455 90,539 -23.14%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 60,935 103,486 105,390 101,109 104,866 92,455 90,539 -23.14%
NOSH 60,935 60,874 60,919 60,909 60,968 60,826 60,764 0.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.47% 1.54% 1.75% 0.95% 2.76% 2.51% 2.44% -
ROE 6.74% 4.11% 3.85% 1.89% 5.85% 6.05% 5.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 458.74 445.67 442.82 428.70 433.01 412.72 385.68 12.22%
EPS 6.74 6.99 6.66 3.13 10.06 9.19 8.72 -15.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.70 1.73 1.66 1.72 1.52 1.49 -23.28%
Adjusted Per Share Value based on latest NOSH - 60,909
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 87.94 85.35 84.87 82.15 83.05 78.98 73.73 12.43%
EPS 1.29 1.34 1.28 0.60 1.93 1.76 1.67 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1917 0.3256 0.3316 0.3181 0.3299 0.2909 0.2848 -23.13%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.61 0.69 0.62 0.60 0.52 0.54 -
P/RPS 0.12 0.14 0.16 0.14 0.14 0.13 0.14 -9.74%
P/EPS 8.46 8.72 10.37 19.79 5.96 5.66 6.19 23.08%
EY 11.82 11.46 9.65 5.05 16.77 17.67 16.14 -18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.36 0.40 0.37 0.35 0.34 0.36 35.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/03/07 30/11/06 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.61 0.61 0.65 0.62 0.68 0.47 0.56 -
P/RPS 0.13 0.14 0.15 0.14 0.16 0.11 0.15 -9.07%
P/EPS 9.06 8.72 9.77 19.79 6.76 5.11 6.42 25.73%
EY 11.04 11.46 10.24 5.05 14.80 19.55 15.57 -20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.36 0.38 0.37 0.40 0.31 0.38 36.97%

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