[PWF] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 35.43%
YoY- 26.49%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 81,174 75,675 69,850 68,313 51,630 37,232 40,022 12.49%
PBT 4,344 3,106 1,625 2,015 1,616 3,411 2,152 12.40%
Tax -2,600 -1,629 -489 -328 -510 -1,133 12 -
NP 1,744 1,477 1,136 1,687 1,106 2,278 2,164 -3.52%
-
NP to SH 1,560 606 1,601 1,399 1,106 2,278 2,164 -5.30%
-
Tax Rate 59.85% 52.45% 30.09% 16.28% 31.56% 33.22% -0.56% -
Total Cost 79,430 74,198 68,714 66,626 50,524 34,954 37,858 13.13%
-
Net Worth 135,890 104,672 103,486 92,455 85,684 91,217 84,155 8.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 135,890 104,672 103,486 92,455 85,684 91,217 84,155 8.30%
NOSH 60,937 61,212 60,874 60,826 60,769 48,779 48,088 4.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.15% 1.95% 1.63% 2.47% 2.14% 6.12% 5.41% -
ROE 1.15% 0.58% 1.55% 1.51% 1.29% 2.50% 2.57% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 133.21 123.63 114.74 112.31 84.96 76.33 83.23 8.14%
EPS 2.56 0.99 2.63 2.30 1.82 4.67 4.50 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.71 1.70 1.52 1.41 1.87 1.75 4.11%
Adjusted Per Share Value based on latest NOSH - 60,826
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.54 23.81 21.97 21.49 16.24 11.71 12.59 12.49%
EPS 0.49 0.19 0.50 0.44 0.35 0.72 0.68 -5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.3293 0.3256 0.2909 0.2696 0.287 0.2648 8.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.60 0.61 0.52 0.84 1.12 0.76 -
P/RPS 0.38 0.49 0.53 0.46 0.99 1.47 0.91 -13.53%
P/EPS 19.53 60.61 23.19 22.61 46.15 23.98 16.89 2.44%
EY 5.12 1.65 4.31 4.42 2.17 4.17 5.92 -2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.36 0.34 0.60 0.60 0.43 -10.55%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 29/11/02 -
Price 0.65 0.62 0.61 0.47 0.80 1.35 0.82 -
P/RPS 0.49 0.50 0.53 0.42 0.94 1.77 0.99 -11.05%
P/EPS 25.39 62.63 23.19 20.43 43.96 28.91 18.22 5.68%
EY 3.94 1.60 4.31 4.89 2.28 3.46 5.49 -5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.36 0.31 0.57 0.72 0.47 -7.72%

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