Highlights

[PWF] QoQ Annualized Quarter Result on 2006-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     84.92%    YoY -     -42.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 314,204 312,720 279,535 266,689 260,334 245,284 263,998 12.34%
  QoQ % 0.47% 11.87% 4.82% 2.44% 6.14% -7.09% -
  Horiz. % 119.02% 118.46% 105.89% 101.02% 98.61% 92.91% 100.00%
PBT 5,028 -3,808 6,596 4,674 3,764 -15,192 11,278 -41.73%
  QoQ % 232.04% -157.73% 41.10% 24.19% 124.78% -234.70% -
  Horiz. % 44.58% -33.76% 58.49% 41.45% 33.37% -134.70% 100.00%
Tax -2,406 724 -2,492 -2,033 -2,072 3,792 -3,758 -25.78%
  QoQ % -432.32% 129.05% -22.56% 1.87% -154.64% 200.90% -
  Horiz. % 64.02% -19.27% 66.31% 54.11% 55.14% -100.90% 100.00%
NP 2,622 -3,084 4,104 2,641 1,692 -11,400 7,520 -50.56%
  QoQ % 185.02% -175.15% 55.38% 56.11% 114.84% -251.60% -
  Horiz. % 34.87% -41.01% 54.57% 35.12% 22.50% -151.60% 100.00%
NP to SH 4,080 140 4,188 3,336 1,804 -9,112 6,136 -23.88%
  QoQ % 2,814.29% -96.66% 25.54% 84.92% 119.80% -248.50% -
  Horiz. % 66.49% 2.28% 68.25% 54.37% 29.40% -148.50% 100.00%
Tax Rate 47.85 % - % 37.78 % 43.50 % 55.05 % - % 33.32 % 27.37%
  QoQ % 0.00% 0.00% -13.15% -20.98% 0.00% 0.00% -
  Horiz. % 143.61% 0.00% 113.39% 130.55% 165.22% 0.00% 100.00%
Total Cost 311,582 315,804 275,431 264,048 258,642 256,684 256,478 13.89%
  QoQ % -1.34% 14.66% 4.31% 2.09% 0.76% 0.08% -
  Horiz. % 121.48% 123.13% 107.39% 102.95% 100.84% 100.08% 100.00%
Net Worth 101,695 95,666 99,266 103,489 105,436 101,109 99,253 1.64%
  QoQ % 6.30% -3.63% -4.08% -1.85% 4.28% 1.87% -
  Horiz. % 102.46% 96.39% 100.01% 104.27% 106.23% 101.87% 100.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,044 - - - 3,044 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.01% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.71 % - % - % - % 49.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 146.53% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 101,695 95,666 99,266 103,489 105,436 101,109 99,253 1.64%
  QoQ % 6.30% -3.63% -4.08% -1.85% 4.28% 1.87% -
  Horiz. % 102.46% 96.39% 100.01% 104.27% 106.23% 101.87% 100.00%
NOSH 60,895 58,333 60,899 60,875 60,945 60,909 60,891 0.00%
  QoQ % 4.39% -4.21% 0.04% -0.11% 0.06% 0.03% -
  Horiz. % 100.01% 95.80% 100.01% 99.97% 100.09% 100.03% 100.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.83 % -0.99 % 1.47 % 0.99 % 0.65 % -4.65 % 2.85 % -56.16%
  QoQ % 183.84% -167.35% 48.48% 52.31% 113.98% -263.16% -
  Horiz. % 29.12% -34.74% 51.58% 34.74% 22.81% -163.16% 100.00%
ROE 4.01 % 0.15 % 4.22 % 3.22 % 1.71 % -9.01 % 6.18 % -25.11%
  QoQ % 2,573.33% -96.45% 31.06% 88.30% 118.98% -245.79% -
  Horiz. % 64.89% 2.43% 68.28% 52.10% 27.67% -145.79% 100.00%
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 515.97 536.09 459.01 438.09 427.16 402.71 433.55 12.34%
  QoQ % -3.75% 16.79% 4.78% 2.56% 6.07% -7.11% -
  Horiz. % 119.01% 123.65% 105.87% 101.05% 98.53% 92.89% 100.00%
EPS 6.70 0.24 6.88 5.48 2.96 -14.96 10.07 -23.84%
  QoQ % 2,691.67% -96.51% 25.55% 85.14% 119.79% -248.56% -
  Horiz. % 66.53% 2.38% 68.32% 54.42% 29.39% -148.56% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6700 1.6400 1.6300 1.7000 1.7300 1.6600 1.6300 1.63%
  QoQ % 1.83% 0.61% -4.12% -1.73% 4.22% 1.84% -
  Horiz. % 102.45% 100.61% 100.00% 104.29% 106.13% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 180.56 179.71 160.64 153.25 149.60 140.95 151.71 12.34%
  QoQ % 0.47% 11.87% 4.82% 2.44% 6.14% -7.09% -
  Horiz. % 119.02% 118.46% 105.89% 101.02% 98.61% 92.91% 100.00%
EPS 2.34 0.08 2.41 1.92 1.04 -5.24 3.53 -24.03%
  QoQ % 2,825.00% -96.68% 25.52% 84.62% 119.85% -248.44% -
  Horiz. % 66.29% 2.27% 68.27% 54.39% 29.46% -148.44% 100.00%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5844 0.5498 0.5704 0.5947 0.6059 0.5810 0.5704 1.63%
  QoQ % 6.29% -3.61% -4.09% -1.85% 4.29% 1.86% -
  Horiz. % 102.45% 96.39% 100.00% 104.26% 106.22% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.7400 0.6000 0.5700 0.6100 0.6900 0.6200 0.6000 -
P/RPS 0.14 0.11 0.12 0.14 0.16 0.15 0.14 -
  QoQ % 27.27% -8.33% -14.29% -12.50% 6.67% 7.14% -
  Horiz. % 100.00% 78.57% 85.71% 100.00% 114.29% 107.14% 100.00%
P/EPS 11.04 250.00 8.29 11.13 23.31 -4.14 5.95 51.17%
  QoQ % -95.58% 2,915.68% -25.52% -52.25% 663.04% -169.58% -
  Horiz. % 185.55% 4,201.68% 139.33% 187.06% 391.76% -69.58% 100.00%
EY 9.05 0.40 12.06 8.98 4.29 -24.13 16.79 -33.84%
  QoQ % 2,162.50% -96.68% 34.30% 109.32% 117.78% -243.72% -
  Horiz. % 53.90% 2.38% 71.83% 53.48% 25.55% -143.72% 100.00%
DY 0.00 0.00 8.77 0.00 0.00 0.00 8.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.28% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.37 0.35 0.36 0.40 0.37 0.37 12.28%
  QoQ % 18.92% 5.71% -2.78% -10.00% 8.11% 0.00% -
  Horiz. % 118.92% 100.00% 94.59% 97.30% 108.11% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 12/03/07 30/11/06 30/08/06 25/05/06 28/02/06 -
Price 0.7100 0.6000 0.6100 0.6100 0.6500 0.6200 0.6800 -
P/RPS 0.14 0.11 0.13 0.14 0.15 0.15 0.16 -8.54%
  QoQ % 27.27% -15.38% -7.14% -6.67% 0.00% -6.25% -
  Horiz. % 87.50% 68.75% 81.25% 87.50% 93.75% 93.75% 100.00%
P/EPS 10.60 250.00 8.87 11.13 21.96 -4.14 6.75 35.22%
  QoQ % -95.76% 2,718.49% -20.31% -49.32% 630.43% -161.33% -
  Horiz. % 157.04% 3,703.70% 131.41% 164.89% 325.33% -61.33% 100.00%
EY 9.44 0.40 11.27 8.98 4.55 -24.13 14.82 -26.03%
  QoQ % 2,260.00% -96.45% 25.50% 97.36% 118.86% -262.82% -
  Horiz. % 63.70% 2.70% 76.05% 60.59% 30.70% -162.82% 100.00%
DY 0.00 0.00 8.20 0.00 0.00 0.00 7.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.56% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.37 0.37 0.36 0.38 0.37 0.42 1.59%
  QoQ % 16.22% 0.00% 2.78% -5.26% 2.70% -11.90% -
  Horiz. % 102.38% 88.10% 88.10% 85.71% 90.48% 88.10% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS