Highlights

[PWF] QoQ Annualized Quarter Result on 2006-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 12-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     25.54%    YoY -     -31.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 310,369 314,204 312,720 279,535 266,689 260,334 245,284 16.97%
  QoQ % -1.22% 0.47% 11.87% 4.82% 2.44% 6.14% -
  Horiz. % 126.53% 128.10% 127.49% 113.96% 108.73% 106.14% 100.00%
PBT 7,493 5,028 -3,808 6,596 4,674 3,764 -15,192 -
  QoQ % 49.03% 232.04% -157.73% 41.10% 24.19% 124.78% -
  Horiz. % -49.32% -33.10% 25.07% -43.42% -30.77% -24.78% 100.00%
Tax -3,776 -2,406 724 -2,492 -2,033 -2,072 3,792 -
  QoQ % -56.94% -432.32% 129.05% -22.56% 1.87% -154.64% -
  Horiz. % -99.58% -63.45% 19.09% -65.72% -53.62% -54.64% 100.00%
NP 3,717 2,622 -3,084 4,104 2,641 1,692 -11,400 -
  QoQ % 41.77% 185.02% -175.15% 55.38% 56.11% 114.84% -
  Horiz. % -32.61% -23.00% 27.05% -36.00% -23.17% -14.84% 100.00%
NP to SH 3,528 4,080 140 4,188 3,336 1,804 -9,112 -
  QoQ % -13.53% 2,814.29% -96.66% 25.54% 84.92% 119.80% -
  Horiz. % -38.72% -44.78% -1.54% -45.96% -36.61% -19.80% 100.00%
Tax Rate 50.39 % 47.85 % - % 37.78 % 43.50 % 55.05 % - % -
  QoQ % 5.31% 0.00% 0.00% -13.15% -20.98% 0.00% -
  Horiz. % 91.53% 86.92% 0.00% 68.63% 79.02% 100.00% -
Total Cost 306,652 311,582 315,804 275,431 264,048 258,642 256,684 12.58%
  QoQ % -1.58% -1.34% 14.66% 4.31% 2.09% 0.76% -
  Horiz. % 119.47% 121.39% 123.03% 107.30% 102.87% 100.76% 100.00%
Net Worth 104,254 101,695 95,666 99,266 103,489 105,436 101,109 2.06%
  QoQ % 2.52% 6.30% -3.63% -4.08% -1.85% 4.28% -
  Horiz. % 103.11% 100.58% 94.62% 98.18% 102.35% 104.28% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,044 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 72.71 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,254 101,695 95,666 99,266 103,489 105,436 101,109 2.06%
  QoQ % 2.52% 6.30% -3.63% -4.08% -1.85% 4.28% -
  Horiz. % 103.11% 100.58% 94.62% 98.18% 102.35% 104.28% 100.00%
NOSH 60,967 60,895 58,333 60,899 60,875 60,945 60,909 0.06%
  QoQ % 0.12% 4.39% -4.21% 0.04% -0.11% 0.06% -
  Horiz. % 100.10% 99.98% 95.77% 99.98% 99.95% 100.06% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.20 % 0.83 % -0.99 % 1.47 % 0.99 % 0.65 % -4.65 % -
  QoQ % 44.58% 183.84% -167.35% 48.48% 52.31% 113.98% -
  Horiz. % -25.81% -17.85% 21.29% -31.61% -21.29% -13.98% 100.00%
ROE 3.38 % 4.01 % 0.15 % 4.22 % 3.22 % 1.71 % -9.01 % -
  QoQ % -15.71% 2,573.33% -96.45% 31.06% 88.30% 118.98% -
  Horiz. % -37.51% -44.51% -1.66% -46.84% -35.74% -18.98% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 509.07 515.97 536.09 459.01 438.09 427.16 402.71 16.89%
  QoQ % -1.34% -3.75% 16.79% 4.78% 2.56% 6.07% -
  Horiz. % 126.41% 128.12% 133.12% 113.98% 108.79% 106.07% 100.00%
EPS 5.79 6.70 0.24 6.88 5.48 2.96 -14.96 -
  QoQ % -13.58% 2,691.67% -96.51% 25.55% 85.14% 119.79% -
  Horiz. % -38.70% -44.79% -1.60% -45.99% -36.63% -19.79% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7100 1.6700 1.6400 1.6300 1.7000 1.7300 1.6600 2.00%
  QoQ % 2.40% 1.83% 0.61% -4.12% -1.73% 4.22% -
  Horiz. % 103.01% 100.60% 98.80% 98.19% 102.41% 104.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 178.43 180.63 179.78 160.70 153.32 149.66 141.01 16.97%
  QoQ % -1.22% 0.47% 11.87% 4.81% 2.45% 6.13% -
  Horiz. % 126.54% 128.10% 127.49% 113.96% 108.73% 106.13% 100.00%
EPS 2.03 2.35 0.08 2.41 1.92 1.04 -5.24 -
  QoQ % -13.62% 2,837.50% -96.68% 25.52% 84.62% 119.85% -
  Horiz. % -38.74% -44.85% -1.53% -45.99% -36.64% -19.85% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5994 0.5846 0.5500 0.5707 0.5949 0.6061 0.5813 2.06%
  QoQ % 2.53% 6.29% -3.63% -4.07% -1.85% 4.27% -
  Horiz. % 103.11% 100.57% 94.62% 98.18% 102.34% 104.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.6000 0.7400 0.6000 0.5700 0.6100 0.6900 0.6200 -
P/RPS 0.12 0.14 0.11 0.12 0.14 0.16 0.15 -13.81%
  QoQ % -14.29% 27.27% -8.33% -14.29% -12.50% 6.67% -
  Horiz. % 80.00% 93.33% 73.33% 80.00% 93.33% 106.67% 100.00%
P/EPS 10.37 11.04 250.00 8.29 11.13 23.31 -4.14 -
  QoQ % -6.07% -95.58% 2,915.68% -25.52% -52.25% 663.04% -
  Horiz. % -250.48% -266.67% -6,038.65% -200.24% -268.84% -563.04% 100.00%
EY 9.64 9.05 0.40 12.06 8.98 4.29 -24.13 -
  QoQ % 6.52% 2,162.50% -96.68% 34.30% 109.32% 117.78% -
  Horiz. % -39.95% -37.51% -1.66% -49.98% -37.22% -17.78% 100.00%
DY 0.00 0.00 0.00 8.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.35 0.44 0.37 0.35 0.36 0.40 0.37 -3.63%
  QoQ % -20.45% 18.92% 5.71% -2.78% -10.00% 8.11% -
  Horiz. % 94.59% 118.92% 100.00% 94.59% 97.30% 108.11% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 12/03/07 30/11/06 30/08/06 25/05/06 -
Price 0.6200 0.7100 0.6000 0.6100 0.6100 0.6500 0.6200 -
P/RPS 0.12 0.14 0.11 0.13 0.14 0.15 0.15 -13.81%
  QoQ % -14.29% 27.27% -15.38% -7.14% -6.67% 0.00% -
  Horiz. % 80.00% 93.33% 73.33% 86.67% 93.33% 100.00% 100.00%
P/EPS 10.71 10.60 250.00 8.87 11.13 21.96 -4.14 -
  QoQ % 1.04% -95.76% 2,718.49% -20.31% -49.32% 630.43% -
  Horiz. % -258.70% -256.04% -6,038.65% -214.25% -268.84% -530.43% 100.00%
EY 9.33 9.44 0.40 11.27 8.98 4.55 -24.13 -
  QoQ % -1.17% 2,260.00% -96.45% 25.50% 97.36% 118.86% -
  Horiz. % -38.67% -39.12% -1.66% -46.71% -37.22% -18.86% 100.00%
DY 0.00 0.00 0.00 8.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.43 0.37 0.37 0.36 0.38 0.37 -1.81%
  QoQ % -16.28% 16.22% 0.00% 2.78% -5.26% 2.70% -
  Horiz. % 97.30% 116.22% 100.00% 100.00% 97.30% 102.70% 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.
 


 

110  95  360  1645 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 VS 1.14+0.02 
 HSI-H6Q 0.305+0.005 
 HSI-H6N 0.08+0.005 
 FOCUS 0.165+0.005 
 HSI-C5J 0.225-0.03 
 KHEESAN 0.375+0.015 
 DSONIC 0.545+0.02 
 XDL 0.085+0.005 
 VSOLAR 0.19+0.005 
Partners & Brokers