[PWF] YoY 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 272,377 325,857 328,675 296,394 261,118 219,423 158,550 9.43%
PBT 4,777 3,103 4,970 9,443 4,155 7,788 5,769 -3.09%
Tax -2,412 -317 -1,306 -3,259 -1,676 -2,747 -2,213 1.44%
NP 2,365 2,786 3,664 6,184 2,479 5,041 3,556 -6.56%
-
NP to SH 2,490 2,420 2,751 6,417 1,908 5,041 3,556 -5.76%
-
Tax Rate 50.49% 10.22% 26.28% 34.51% 40.34% 35.27% 38.36% -
Total Cost 270,012 323,071 325,011 290,210 258,639 214,382 154,994 9.68%
-
Net Worth 121,944 127,578 135,128 95,666 101,109 90,187 85,781 6.03%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 121,944 127,578 135,128 95,666 101,109 90,187 85,781 6.03%
NOSH 60,972 60,751 60,868 58,333 60,909 60,937 59,159 0.50%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.87% 0.85% 1.11% 2.09% 0.95% 2.30% 2.24% -
ROE 2.04% 1.90% 2.04% 6.71% 1.89% 5.59% 4.15% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 446.72 536.38 539.98 508.10 428.70 360.08 268.00 8.88%
EPS 4.08 3.98 4.52 11.00 3.13 8.27 6.01 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.10 2.22 1.64 1.66 1.48 1.45 5.50%
Adjusted Per Share Value based on latest NOSH - 58,333
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 85.69 102.52 103.40 93.25 82.15 69.03 49.88 9.43%
EPS 0.78 0.76 0.87 2.02 0.60 1.59 1.12 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3836 0.4014 0.4251 0.301 0.3181 0.2837 0.2699 6.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.43 0.58 0.56 0.60 0.62 0.69 1.15 -
P/RPS 0.10 0.11 0.10 0.12 0.14 0.19 0.43 -21.57%
P/EPS 10.53 14.56 12.39 5.45 19.79 8.34 19.13 -9.46%
EY 9.50 6.87 8.07 18.33 5.05 11.99 5.23 10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.25 0.37 0.37 0.47 0.79 -19.18%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 25/05/06 31/05/05 29/06/04 -
Price 0.35 0.41 0.62 0.60 0.62 0.53 0.93 -
P/RPS 0.08 0.08 0.11 0.12 0.14 0.15 0.35 -21.79%
P/EPS 8.57 10.29 13.72 5.45 19.79 6.41 15.47 -9.37%
EY 11.67 9.72 7.29 18.33 5.05 15.61 6.46 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.28 0.37 0.37 0.36 0.64 -19.04%

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