[PWF] QoQ Annualized Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 268,524 265,906 277,820 262,506 262,385 250,544 260,392 2.07% QoQ % 0.98% -4.29% 5.83% 0.05% 4.73% -3.78% - Horiz. % 103.12% 102.12% 106.69% 100.81% 100.77% 96.22% 100.00%
PBT 8,590 8,040 10,092 6,833 6,685 7,302 9,508 -6.53% QoQ % 6.85% -20.33% 47.70% 2.21% -8.45% -23.20% - Horiz. % 90.35% 84.56% 106.14% 71.87% 70.31% 76.80% 100.00%
Tax -1,313 160 -1,776 -6,724 -3,829 -3,158 -4,412 -55.39% QoQ % -920.83% 109.01% 73.59% -75.59% -21.26% 28.42% - Horiz. % 29.77% -3.63% 40.25% 152.40% 86.79% 71.58% 100.00%
NP 7,277 8,200 8,316 109 2,856 4,144 5,096 26.78% QoQ % -11.25% -1.39% 7,529.36% -96.18% -31.08% -18.68% - Horiz. % 142.80% 160.91% 163.19% 2.14% 56.04% 81.32% 100.00%
NP to SH 7,277 8,200 8,316 163 2,856 4,252 5,096 26.78% QoQ % -11.25% -1.39% 5,001.84% -94.29% -32.83% -16.56% - Horiz. % 142.80% 160.91% 163.19% 3.20% 56.04% 83.44% 100.00%
Tax Rate 15.29 % -1.99 % 17.60 % 98.40 % 57.28 % 43.25 % 46.40 % -52.26% QoQ % 868.34% -111.31% -82.11% 71.79% 32.44% -6.79% - Horiz. % 32.95% -4.29% 37.93% 212.07% 123.45% 93.21% 100.00%
Total Cost 261,246 257,706 269,504 262,397 259,529 246,400 255,296 1.55% QoQ % 1.37% -4.38% 2.71% 1.10% 5.33% -3.48% - Horiz. % 102.33% 100.94% 105.57% 102.78% 101.66% 96.52% 100.00%
Net Worth 119,170 129,160 127,846 130,038 119,236 121,833 121,944 -1.52% QoQ % -7.73% 1.03% -1.69% 9.06% -2.13% -0.09% - Horiz. % 97.73% 105.92% 104.84% 106.64% 97.78% 99.91% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 119,170 129,160 127,846 130,038 119,236 121,833 121,944 -1.52% QoQ % -7.73% 1.03% -1.69% 9.06% -2.13% -0.09% - Horiz. % 97.73% 105.92% 104.84% 106.64% 97.78% 99.91% 100.00%
NOSH 59,585 59,521 59,741 61,923 59,618 60,916 60,972 -1.52% QoQ % 0.11% -0.37% -3.52% 3.87% -2.13% -0.09% - Horiz. % 97.73% 97.62% 97.98% 101.56% 97.78% 99.91% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.71 % 3.08 % 2.99 % 0.04 % 1.09 % 1.65 % 1.96 % 24.09% QoQ % -12.01% 3.01% 7,375.00% -96.33% -33.94% -15.82% - Horiz. % 138.27% 157.14% 152.55% 2.04% 55.61% 84.18% 100.00%
ROE 6.11 % 6.35 % 6.50 % 0.13 % 2.40 % 3.49 % 4.18 % 28.77% QoQ % -3.78% -2.31% 4,900.00% -94.58% -31.23% -16.51% - Horiz. % 146.17% 151.91% 155.50% 3.11% 57.42% 83.49% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 450.66 446.74 465.04 423.92 440.11 411.29 427.07 3.65% QoQ % 0.88% -3.94% 9.70% -3.68% 7.01% -3.69% - Horiz. % 105.52% 104.61% 108.89% 99.26% 103.05% 96.31% 100.00%
EPS 9.87 13.72 13.60 0.27 8.07 9.80 12.92 -16.42% QoQ % -28.06% 0.88% 4,937.04% -96.65% -17.65% -24.15% - Horiz. % 76.39% 106.19% 105.26% 2.09% 62.46% 75.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0000 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 - QoQ % -7.83% 1.40% 1.90% 5.00% 0.00% 0.00% - Horiz. % 100.00% 108.50% 107.00% 105.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 154.31 152.80 159.65 150.85 150.78 143.98 149.64 2.07% QoQ % 0.99% -4.29% 5.83% 0.05% 4.72% -3.78% - Horiz. % 103.12% 102.11% 106.69% 100.81% 100.76% 96.22% 100.00%
EPS 4.18 4.71 4.78 0.09 1.64 2.44 2.93 26.70% QoQ % -11.25% -1.46% 5,211.11% -94.51% -32.79% -16.72% - Horiz. % 142.66% 160.75% 163.14% 3.07% 55.97% 83.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6848 0.7422 0.7347 0.7473 0.6852 0.7001 0.7008 -1.53% QoQ % -7.73% 1.02% -1.69% 9.06% -2.13% -0.10% - Horiz. % 97.72% 105.91% 104.84% 106.64% 97.77% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4500 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 -
P/RPS 0.10 0.10 0.09 0.12 0.11 0.09 0.10 - QoQ % 0.00% 11.11% -25.00% 9.09% 22.22% -10.00% - Horiz. % 100.00% 100.00% 90.00% 120.00% 110.00% 90.00% 100.00%
P/EPS 3.68 3.19 3.09 193.75 10.02 5.44 5.14 -19.95% QoQ % 15.36% 3.24% -98.41% 1,833.63% 84.19% 5.84% - Horiz. % 71.60% 62.06% 60.12% 3,769.46% 194.94% 105.84% 100.00%
EY 27.14 31.31 32.37 0.52 9.98 18.37 19.44 24.89% QoQ % -13.32% -3.27% 6,125.00% -94.79% -45.67% -5.50% - Horiz. % 139.61% 161.06% 166.51% 2.67% 51.34% 94.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.23 0.20 0.20 0.24 0.24 0.19 0.22 3.01% QoQ % 15.00% 0.00% -16.67% 0.00% 26.32% -13.64% - Horiz. % 104.55% 90.91% 90.91% 109.09% 109.09% 86.36% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.4200 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 -
P/RPS 0.09 0.09 0.10 0.11 0.10 0.12 0.08 8.16% QoQ % 0.00% -10.00% -9.09% 10.00% -16.67% 50.00% - Horiz. % 112.50% 112.50% 125.00% 137.50% 125.00% 150.00% 100.00%
P/EPS 3.44 2.90 3.23 178.55 8.77 7.02 4.19 -12.31% QoQ % 18.62% -10.22% -98.19% 1,935.92% 24.93% 67.54% - Horiz. % 82.10% 69.21% 77.09% 4,261.34% 209.31% 167.54% 100.00%
EY 29.08 34.44 30.93 0.56 11.41 14.24 23.88 14.02% QoQ % -15.56% 11.35% 5,423.21% -95.09% -19.87% -40.37% - Horiz. % 121.78% 144.22% 129.52% 2.35% 47.78% 59.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.18 0.21 0.22 0.21 0.25 0.18 10.81% QoQ % 16.67% -14.29% -4.55% 4.76% -16.00% 38.89% - Horiz. % 116.67% 100.00% 116.67% 122.22% 116.67% 138.89% 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.
Comment
PW - Q4(2010).xls 
