Highlights

[PWF] QoQ Cumulative 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 -     177.38%    YoY -     -42.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 157,102 78,180 279,535 200,017 130,167 61,321 263,998 -29.32%
  QoQ % 100.95% -72.03% 39.76% 53.66% 112.27% -76.77% -
  Horiz. % 59.51% 29.61% 105.89% 75.76% 49.31% 23.23% 100.00%
PBT 2,514 -952 6,596 3,506 1,882 -3,798 11,278 -63.34%
  QoQ % 364.08% -114.43% 88.13% 86.29% 149.55% -133.68% -
  Horiz. % 22.29% -8.44% 58.49% 31.09% 16.69% -33.68% 100.00%
Tax -1,203 181 -2,492 -1,525 -1,036 948 -3,758 -53.30%
  QoQ % -764.64% 107.26% -63.41% -47.20% -209.28% 125.23% -
  Horiz. % 32.01% -4.82% 66.31% 40.58% 27.57% -25.23% 100.00%
NP 1,311 -771 4,104 1,981 846 -2,850 7,520 -68.89%
  QoQ % 270.04% -118.79% 107.17% 134.16% 129.68% -137.90% -
  Horiz. % 17.43% -10.25% 54.57% 26.34% 11.25% -37.90% 100.00%
NP to SH 2,040 35 4,188 2,502 902 -2,278 6,136 -52.11%
  QoQ % 5,728.57% -99.16% 67.39% 177.38% 139.60% -137.13% -
  Horiz. % 33.25% 0.57% 68.25% 40.78% 14.70% -37.13% 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 155,791 78,951 275,431 198,036 129,321 64,171 256,478 -28.34%
  QoQ % 97.33% -71.34% 39.08% 53.14% 101.53% -74.98% -
  Horiz. % 60.74% 30.78% 107.39% 77.21% 50.42% 25.02% 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 2.01 % 0.04 % 4.22 % 2.42 % 0.86 % -2.25 % 6.18 % -52.80%
  QoQ % 4,925.00% -99.05% 74.38% 181.40% 138.22% -136.41% -
  Horiz. % 32.52% 0.65% 68.28% 39.16% 13.92% -36.41% 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 257.99 134.02 459.01 328.57 213.58 100.68 433.55 -29.32%
  QoQ % 92.50% -70.80% 39.70% 53.84% 112.14% -76.78% -
  Horiz. % 59.51% 30.91% 105.87% 75.79% 49.26% 23.22% 100.00%
EPS 3.35 0.06 6.88 4.11 1.48 -3.74 10.07 -52.09%
  QoQ % 5,483.33% -99.13% 67.40% 177.70% 139.57% -137.14% -
  Horiz. % 33.27% 0.60% 68.32% 40.81% 14.70% -37.14% 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 90.28 44.93 160.64 114.94 74.80 35.24 151.71 -29.32%
  QoQ % 100.93% -72.03% 39.76% 53.66% 112.26% -76.77% -
  Horiz. % 59.51% 29.62% 105.89% 75.76% 49.30% 23.23% 100.00%
EPS 1.17 0.02 2.41 1.44 0.52 -1.31 3.53 -52.20%
  QoQ % 5,750.00% -99.17% 67.36% 176.92% 139.69% -137.11% -
  Horiz. % 33.14% 0.57% 68.27% 40.79% 14.73% -37.11% 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 0.29 0.45 0.12 0.19 0.32 0.62 0.14 62.71%
  QoQ % -35.56% 275.00% -36.84% -40.62% -48.39% 342.86% -
  Horiz. % 207.14% 321.43% 85.71% 135.71% 228.57% 442.86% 100.00%
P/EPS 22.09 1,000.00 8.29 14.84 46.62 -16.58 5.95 140.34%
  QoQ % -97.79% 11,962.73% -44.14% -68.17% 381.18% -378.66% -
  Horiz. % 371.26% 16,806.72% 139.33% 249.41% 783.53% -278.66% 100.00%
EY 4.53 0.10 12.06 6.74 2.14 -6.03 16.79 -58.35%
  QoQ % 4,430.00% -99.17% 78.93% 214.95% 135.49% -135.91% -
  Horiz. % 26.98% 0.60% 71.83% 40.14% 12.75% -35.91% 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 0.28 0.45 0.13 0.19 0.30 0.62 0.16 45.37%
  QoQ % -37.78% 246.15% -31.58% -36.67% -51.61% 287.50% -
  Horiz. % 175.00% 281.25% 81.25% 118.75% 187.50% 387.50% 100.00%
P/EPS 21.19 1,000.00 8.87 14.84 43.92 -16.58 6.75 114.85%
  QoQ % -97.88% 11,173.96% -40.23% -66.21% 364.90% -345.63% -
  Horiz. % 313.93% 14,814.81% 131.41% 219.85% 650.67% -245.63% 100.00%
EY 4.72 0.10 11.27 6.74 2.28 -6.03 14.82 -53.46%
  QoQ % 4,620.00% -99.11% 67.21% 195.61% 137.81% -140.69% -
  Horiz. % 31.85% 0.67% 76.05% 45.48% 15.38% -40.69% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

177  920  546  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS