[PWF] YoY TTM 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- 5.53%
YoY- 490.91%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 350,685 312,295 271,298 251,040 181,259 153,652 118,868 19.73%
PBT 3,987 8,710 7,216 9,185 2,093 13,390 6,351 -7.45%
Tax -784 -3,799 -3,036 -2,896 -1,147 -4,414 -961 -3.33%
NP 3,203 4,911 4,180 6,289 946 8,976 5,390 -8.30%
-
NP to SH 3,031 4,247 4,257 5,590 946 8,976 5,390 -9.14%
-
Tax Rate 19.66% 43.62% 42.07% 31.53% 54.80% 32.96% 15.13% -
Total Cost 347,482 307,384 267,118 244,751 180,313 144,676 113,478 20.48%
-
Net Worth 135,890 104,672 103,486 92,455 85,684 48,779 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 48,779 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 0.91% 1.57% 1.54% 2.51% 0.52% 5.84% 4.53% -
ROE 2.23% 4.06% 4.11% 6.05% 1.10% 18.40% 6.40% -
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 575.48 510.18 445.67 412.72 298.27 314.99 247.18 15.11%
EPS 4.97 6.94 6.99 9.19 1.56 18.40 11.21 -12.66%
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 1.00 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 110.33 98.25 85.35 78.98 57.02 48.34 37.40 19.73%
EPS 0.95 1.34 1.34 1.76 0.30 2.82 1.70 -9.23%
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 0.1535 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 0.09 0.12 0.14 0.13 0.28 0.36 0.31 -18.61%
P/EPS 10.05 8.65 8.72 5.66 53.96 6.09 6.78 6.77%
EY 9.95 11.56 11.46 17.67 1.85 16.43 14.75 -6.34%
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 1.12 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 0.11 0.12 0.14 0.11 0.27 0.43 0.33 -16.71%
P/EPS 13.07 8.94 8.72 5.11 51.39 7.34 7.32 10.13%
EY 7.65 11.19 11.46 19.55 1.95 13.63 13.67 -9.21%
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 1.35 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