Highlights

[PWF] QoQ 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 -     0.00%    YoY -     -8.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 75,675 78,922 78,180 79,518 69,850 68,846 61,321 15.04%
  QoQ % -4.11% 0.95% -1.68% 13.84% 1.46% 12.27% -
  Horiz. % 123.41% 128.70% 127.49% 129.67% 113.91% 112.27% 100.00%
PBT 3,106 3,466 -952 3,090 1,625 5,680 -3,798 -
  QoQ % -10.39% 464.08% -130.81% 90.15% -71.39% 249.55% -
  Horiz. % -81.78% -91.26% 25.07% -81.36% -42.79% -149.55% 100.00%
Tax -1,629 -1,384 181 -967 -489 -1,984 948 -
  QoQ % -17.70% -864.64% 118.72% -97.75% 75.35% -309.28% -
  Horiz. % -171.84% -145.99% 19.09% -102.00% -51.58% -209.28% 100.00%
NP 1,477 2,082 -771 2,123 1,136 3,696 -2,850 -
  QoQ % -29.06% 370.04% -136.32% 86.88% -69.26% 229.68% -
  Horiz. % -51.82% -73.05% 27.05% -74.49% -39.86% -129.68% 100.00%
NP to SH 606 2,005 35 1,601 1,601 3,180 -2,278 -
  QoQ % -69.78% 5,628.57% -97.81% 0.00% -49.65% 239.60% -
  Horiz. % -26.60% -88.02% -1.54% -70.28% -70.28% -139.60% 100.00%
Tax Rate 52.45 % 39.93 % - % 31.29 % 30.09 % 34.93 % - % -
  QoQ % 31.35% 0.00% 0.00% 3.99% -13.86% 0.00% -
  Horiz. % 150.16% 114.31% 0.00% 89.58% 86.14% 100.00% -
Total Cost 74,198 76,840 78,951 77,395 68,714 65,150 64,171 10.15%
  QoQ % -3.44% -2.67% 2.01% 12.63% 5.47% 1.53% -
  Horiz. % 115.63% 119.74% 123.03% 120.61% 107.08% 101.53% 100.00%
Net Worth 104,672 101,773 95,666 60,935 103,486 105,390 101,109 2.33%
  QoQ % 2.85% 6.38% 57.00% -41.12% -1.81% 4.23% -
  Horiz. % 103.52% 100.66% 94.62% 60.27% 102.35% 104.23% 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 - - - - - - - -
  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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,672 101,773 95,666 60,935 103,486 105,390 101,109 2.33%
  QoQ % 2.85% 6.38% 57.00% -41.12% -1.81% 4.23% -
  Horiz. % 103.52% 100.66% 94.62% 60.27% 102.35% 104.23% 100.00%
NOSH 61,212 60,942 58,333 60,935 60,874 60,919 60,909 0.33%
  QoQ % 0.44% 4.47% -4.27% 0.10% -0.07% 0.02% -
  Horiz. % 100.50% 100.05% 95.77% 100.04% 99.94% 100.02% 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 1.95 % 2.64 % -0.99 % 2.67 % 1.63 % 5.37 % -4.65 % -
  QoQ % -26.14% 366.67% -137.08% 63.80% -69.65% 215.48% -
  Horiz. % -41.94% -56.77% 21.29% -57.42% -35.05% -115.48% 100.00%
ROE 0.58 % 1.97 % 0.04 % 2.63 % 1.55 % 3.02 % -2.25 % -
  QoQ % -70.56% 4,825.00% -98.48% 69.68% -48.68% 234.22% -
  Horiz. % -25.78% -87.56% -1.78% -116.89% -68.89% -134.22% 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 123.63 129.50 134.02 130.50 114.74 113.01 100.68 14.66%
  QoQ % -4.53% -3.37% 2.70% 13.74% 1.53% 12.25% -
  Horiz. % 122.79% 128.63% 133.11% 129.62% 113.97% 112.25% 100.00%
EPS 0.99 3.29 0.06 2.63 2.63 5.22 -3.74 -
  QoQ % -69.91% 5,383.33% -97.72% 0.00% -49.62% 239.57% -
  Horiz. % -26.47% -87.97% -1.60% -70.32% -70.32% -139.57% 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 1.7100 1.6700 1.6400 1.0000 1.7000 1.7300 1.6600 2.00%
  QoQ % 2.40% 1.83% 64.00% -41.18% -1.73% 4.22% -
  Horiz. % 103.01% 100.60% 98.80% 60.24% 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 43.50 45.37 44.94 45.71 40.16 39.58 35.25 15.04%
  QoQ % -4.12% 0.96% -1.68% 13.82% 1.47% 12.28% -
  Horiz. % 123.40% 128.71% 127.49% 129.67% 113.93% 112.28% 100.00%
EPS 0.35 1.15 0.02 0.92 0.92 1.83 -1.31 -
  QoQ % -69.57% 5,650.00% -97.83% 0.00% -49.73% 239.69% -
  Horiz. % -26.72% -87.79% -1.53% -70.23% -70.23% -139.69% 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 0.6018 0.5851 0.5500 0.3503 0.5949 0.6059 0.5813 2.34%
  QoQ % 2.85% 6.38% 57.01% -41.12% -1.82% 4.23% -
  Horiz. % 103.53% 100.65% 94.62% 60.26% 102.34% 104.23% 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 0.49 0.57 0.45 0.44 0.53 0.61 0.62 -14.51%
  QoQ % -14.04% 26.67% 2.27% -16.98% -13.11% -1.61% -
  Horiz. % 79.03% 91.94% 72.58% 70.97% 85.48% 98.39% 100.00%
P/EPS 60.61 22.49 1,000.00 21.69 23.19 13.22 -16.58 -
  QoQ % 169.50% -97.75% 4,510.42% -6.47% 75.42% 179.73% -
  Horiz. % -365.56% -135.65% -6,031.36% -130.82% -139.87% -79.73% 100.00%
EY 1.65 4.45 0.10 4.61 4.31 7.57 -6.03 -
  QoQ % -62.92% 4,350.00% -97.83% 6.96% -43.06% 225.54% -
  Horiz. % -27.36% -73.80% -1.66% -76.45% -71.48% -125.54% 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 0.35 0.44 0.37 0.57 0.36 0.40 0.37 -3.63%
  QoQ % -20.45% 18.92% -35.09% 58.33% -10.00% 8.11% -
  Horiz. % 94.59% 118.92% 100.00% 154.05% 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 0.50 0.55 0.45 0.47 0.53 0.58 0.62 -13.35%
  QoQ % -9.09% 22.22% -4.26% -11.32% -8.62% -6.45% -
  Horiz. % 80.65% 88.71% 72.58% 75.81% 85.48% 93.55% 100.00%
P/EPS 62.63 21.58 1,000.00 23.22 23.19 12.45 -16.58 -
  QoQ % 190.22% -97.84% 4,206.63% 0.13% 86.27% 175.09% -
  Horiz. % -377.74% -130.16% -6,031.36% -140.05% -139.87% -75.09% 100.00%
EY 1.60 4.63 0.10 4.31 4.31 8.03 -6.03 -
  QoQ % -65.44% 4,530.00% -97.68% 0.00% -46.33% 233.17% -
  Horiz. % -26.53% -76.78% -1.66% -71.48% -71.48% -133.17% 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 0.36 0.43 0.37 0.61 0.36 0.38 0.37 -1.81%
  QoQ % -16.28% 16.22% -39.34% 69.44% -5.26% 2.70% -
  Horiz. % 97.30% 116.22% 100.00% 164.86% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers