Highlights

[PWF] QoQ Cumulative 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 -     67.39%    YoY -     -31.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 232,777 157,102 78,180 279,535 200,017 130,167 61,321 143.15%
  QoQ % 48.17% 100.95% -72.03% 39.76% 53.66% 112.27% -
  Horiz. % 379.60% 256.20% 127.49% 455.86% 326.18% 212.27% 100.00%
PBT 5,620 2,514 -952 6,596 3,506 1,882 -3,798 -
  QoQ % 123.55% 364.08% -114.43% 88.13% 86.29% 149.55% -
  Horiz. % -147.97% -66.19% 25.07% -173.67% -92.31% -49.55% 100.00%
Tax -2,832 -1,203 181 -2,492 -1,525 -1,036 948 -
  QoQ % -135.41% -764.64% 107.26% -63.41% -47.20% -209.28% -
  Horiz. % -298.73% -126.90% 19.09% -262.87% -160.86% -109.28% 100.00%
NP 2,788 1,311 -771 4,104 1,981 846 -2,850 -
  QoQ % 112.66% 270.04% -118.79% 107.17% 134.16% 129.68% -
  Horiz. % -97.82% -46.00% 27.05% -144.00% -69.51% -29.68% 100.00%
NP to SH 2,646 2,040 35 4,188 2,502 902 -2,278 -
  QoQ % 29.71% 5,728.57% -99.16% 67.39% 177.38% 139.60% -
  Horiz. % -116.15% -89.55% -1.54% -183.85% -109.83% -39.60% 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 229,989 155,791 78,951 275,431 198,036 129,321 64,171 134.01%
  QoQ % 47.63% 97.33% -71.34% 39.08% 53.14% 101.53% -
  Horiz. % 358.40% 242.77% 123.03% 429.21% 308.61% 201.53% 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 2.54 % 2.01 % 0.04 % 4.22 % 2.42 % 0.86 % -2.25 % -
  QoQ % 26.37% 4,925.00% -99.05% 74.38% 181.40% 138.22% -
  Horiz. % -112.89% -89.33% -1.78% -187.56% -107.56% -38.22% 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 381.80 257.99 134.02 459.01 328.57 213.58 100.68 142.98%
  QoQ % 47.99% 92.50% -70.80% 39.70% 53.84% 112.14% -
  Horiz. % 379.22% 256.25% 133.11% 455.91% 326.35% 212.14% 100.00%
EPS 4.34 3.35 0.06 6.88 4.11 1.48 -3.74 -
  QoQ % 29.55% 5,483.33% -99.13% 67.40% 177.70% 139.57% -
  Horiz. % -116.04% -89.57% -1.60% -183.96% -109.89% -39.57% 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 133.82 90.32 44.94 160.70 114.99 74.83 35.25 143.16%
  QoQ % 48.16% 100.98% -72.03% 39.75% 53.67% 112.28% -
  Horiz. % 379.63% 256.23% 127.49% 455.89% 326.21% 212.28% 100.00%
EPS 1.52 1.17 0.02 2.41 1.44 0.52 -1.31 -
  QoQ % 29.91% 5,750.00% -99.17% 67.36% 176.92% 139.69% -
  Horiz. % -116.03% -89.31% -1.53% -183.97% -109.92% -39.69% 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 0.16 0.29 0.45 0.12 0.19 0.32 0.62 -59.43%
  QoQ % -44.83% -35.56% 275.00% -36.84% -40.62% -48.39% -
  Horiz. % 25.81% 46.77% 72.58% 19.35% 30.65% 51.61% 100.00%
P/EPS 13.82 22.09 1,000.00 8.29 14.84 46.62 -16.58 -
  QoQ % -37.44% -97.79% 11,962.73% -44.14% -68.17% 381.18% -
  Horiz. % -83.35% -133.23% -6,031.36% -50.00% -89.51% -281.18% 100.00%
EY 7.23 4.53 0.10 12.06 6.74 2.14 -6.03 -
  QoQ % 59.60% 4,430.00% -99.17% 78.93% 214.95% 135.49% -
  Horiz. % -119.90% -75.12% -1.66% -200.00% -111.77% -35.49% 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 0.16 0.28 0.45 0.13 0.19 0.30 0.62 -59.43%
  QoQ % -42.86% -37.78% 246.15% -31.58% -36.67% -51.61% -
  Horiz. % 25.81% 45.16% 72.58% 20.97% 30.65% 48.39% 100.00%
P/EPS 14.29 21.19 1,000.00 8.87 14.84 43.92 -16.58 -
  QoQ % -32.56% -97.88% 11,173.96% -40.23% -66.21% 364.90% -
  Horiz. % -86.19% -127.80% -6,031.36% -53.50% -89.51% -264.90% 100.00%
EY 7.00 4.72 0.10 11.27 6.74 2.28 -6.03 -
  QoQ % 48.31% 4,620.00% -99.11% 67.21% 195.61% 137.81% -
  Horiz. % -116.09% -78.28% -1.66% -186.90% -111.77% -37.81% 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.
 


 

1905 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers