[PWF] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 56.36%
YoY- 236.32%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 323,070 312,295 306,470 296,394 279,535 271,298 269,761 12.73%
PBT 6,889 8,710 7,229 9,443 6,597 7,216 7,606 -6.37%
Tax -1,197 -3,799 -2,659 -3,259 -2,492 -3,036 -2,875 -44.15%
NP 5,692 4,911 4,570 6,184 4,105 4,180 4,731 13.08%
-
NP to SH 5,239 4,247 5,242 6,417 4,104 4,257 4,055 18.56%
-
Tax Rate 17.38% 43.62% 36.78% 34.51% 37.77% 42.07% 37.80% -
Total Cost 317,378 307,384 301,900 290,210 275,430 267,118 265,030 12.73%
-
Net Worth 121,909 104,672 101,773 95,666 60,935 103,486 105,390 10.16%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 121,909 104,672 101,773 95,666 60,935 103,486 105,390 10.16%
NOSH 60,954 61,212 60,942 58,333 60,935 60,874 60,919 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.76% 1.57% 1.49% 2.09% 1.47% 1.54% 1.75% -
ROE 4.30% 4.06% 5.15% 6.71% 6.74% 4.11% 3.85% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 530.02 510.18 502.89 508.10 458.74 445.67 442.82 12.69%
EPS 8.59 6.94 8.60 11.00 6.74 6.99 6.66 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.71 1.67 1.64 1.00 1.70 1.73 10.12%
Adjusted Per Share Value based on latest NOSH - 58,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 101.64 98.25 96.42 93.25 87.94 85.35 84.87 12.73%
EPS 1.65 1.34 1.65 2.02 1.29 1.34 1.28 18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3835 0.3293 0.3202 0.301 0.1917 0.3256 0.3316 10.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.54 0.60 0.74 0.60 0.57 0.61 0.69 -
P/RPS 0.10 0.12 0.15 0.12 0.12 0.14 0.16 -26.83%
P/EPS 6.28 8.65 8.60 5.45 8.46 8.72 10.37 -28.35%
EY 15.92 11.56 11.62 18.33 11.82 11.46 9.65 39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.44 0.37 0.57 0.36 0.40 -22.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 12/03/07 30/11/06 30/08/06 -
Price 0.58 0.62 0.71 0.60 0.61 0.61 0.65 -
P/RPS 0.11 0.12 0.14 0.12 0.13 0.14 0.15 -18.63%
P/EPS 6.75 8.94 8.25 5.45 9.06 8.72 9.77 -21.79%
EY 14.82 11.19 12.11 18.33 11.04 11.46 10.24 27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.43 0.37 0.61 0.36 0.38 -16.44%

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