Highlights

[PWF] QoQ TTM 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 -     4.98%    YoY -     -23.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 306,470 296,394 279,535 271,298 269,761 261,118 263,999 10.49%
  QoQ % 3.40% 6.03% 3.04% 0.57% 3.31% -1.09% -
  Horiz. % 116.09% 112.27% 105.88% 102.76% 102.18% 98.91% 100.00%
PBT 7,229 9,443 6,597 7,216 7,606 4,155 11,278 -25.72%
  QoQ % -23.45% 43.14% -8.58% -5.13% 83.06% -63.16% -
  Horiz. % 64.10% 83.73% 58.49% 63.98% 67.44% 36.84% 100.00%
Tax -2,659 -3,259 -2,492 -3,036 -2,875 -1,676 -3,999 -23.88%
  QoQ % 18.41% -30.78% 17.92% -5.60% -71.54% 58.09% -
  Horiz. % 66.49% 81.50% 62.32% 75.92% 71.89% 41.91% 100.00%
NP 4,570 6,184 4,105 4,180 4,731 2,479 7,279 -26.74%
  QoQ % -26.10% 50.65% -1.79% -11.65% 90.84% -65.94% -
  Horiz. % 62.78% 84.96% 56.40% 57.43% 65.00% 34.06% 100.00%
NP to SH 5,242 6,417 4,104 4,257 4,055 1,908 6,136 -9.99%
  QoQ % -18.31% 56.36% -3.59% 4.98% 112.53% -68.90% -
  Horiz. % 85.43% 104.58% 66.88% 69.38% 66.09% 31.10% 100.00%
Tax Rate 36.78 % 34.51 % 37.77 % 42.07 % 37.80 % 40.34 % 35.46 % 2.47%
  QoQ % 6.58% -8.63% -10.22% 11.30% -6.30% 13.76% -
  Horiz. % 103.72% 97.32% 106.51% 118.64% 106.60% 113.76% 100.00%
Total Cost 301,900 290,210 275,430 267,118 265,030 258,639 256,720 11.45%
  QoQ % 4.03% 5.37% 3.11% 0.79% 2.47% 0.75% -
  Horiz. % 117.60% 113.05% 107.29% 104.05% 103.24% 100.75% 100.00%
Net Worth 101,773 95,666 60,935 103,486 105,390 101,109 104,866 -1.98%
  QoQ % 6.38% 57.00% -41.12% -1.81% 4.23% -3.58% -
  Horiz. % 97.05% 91.23% 58.11% 98.68% 100.50% 96.42% 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 0 0 0 0 0 0 0 -
  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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 101,773 95,666 60,935 103,486 105,390 101,109 104,866 -1.98%
  QoQ % 6.38% 57.00% -41.12% -1.81% 4.23% -3.58% -
  Horiz. % 97.05% 91.23% 58.11% 98.68% 100.50% 96.42% 100.00%
NOSH 60,942 58,333 60,935 60,874 60,919 60,909 60,968 -0.03%
  QoQ % 4.47% -4.27% 0.10% -0.07% 0.02% -0.10% -
  Horiz. % 99.96% 95.68% 99.94% 99.85% 99.92% 99.90% 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 1.49 % 2.09 % 1.47 % 1.54 % 1.75 % 0.95 % 2.76 % -33.77%
  QoQ % -28.71% 42.18% -4.55% -12.00% 84.21% -65.58% -
  Horiz. % 53.99% 75.72% 53.26% 55.80% 63.41% 34.42% 100.00%
ROE 5.15 % 6.71 % 6.74 % 4.11 % 3.85 % 1.89 % 5.85 % -8.17%
  QoQ % -23.25% -0.45% 63.99% 6.75% 103.70% -67.69% -
  Horiz. % 88.03% 114.70% 115.21% 70.26% 65.81% 32.31% 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 502.89 508.10 458.74 445.67 442.82 428.70 433.01 10.52%
  QoQ % -1.03% 10.76% 2.93% 0.64% 3.29% -1.00% -
  Horiz. % 116.14% 117.34% 105.94% 102.92% 102.27% 99.00% 100.00%
EPS 8.60 11.00 6.74 6.99 6.66 3.13 10.06 -9.95%
  QoQ % -21.82% 63.20% -3.58% 4.95% 112.78% -68.89% -
  Horiz. % 85.49% 109.34% 67.00% 69.48% 66.20% 31.11% 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 1.6700 1.6400 1.0000 1.7000 1.7300 1.6600 1.7200 -1.95%
  QoQ % 1.83% 64.00% -41.18% -1.73% 4.22% -3.49% -
  Horiz. % 97.09% 95.35% 58.14% 98.84% 100.58% 96.51% 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 176.11 170.32 160.64 155.90 155.02 150.05 151.71 10.48%
  QoQ % 3.40% 6.03% 3.04% 0.57% 3.31% -1.09% -
  Horiz. % 116.08% 112.27% 105.89% 102.76% 102.18% 98.91% 100.00%
EPS 3.01 3.69 2.36 2.45 2.33 1.10 3.53 -10.11%
  QoQ % -18.43% 56.36% -3.67% 5.15% 111.82% -68.84% -
  Horiz. % 85.27% 104.53% 66.86% 69.41% 66.01% 31.16% 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 0.5848 0.5498 0.3502 0.5947 0.6056 0.5810 0.6026 -1.98%
  QoQ % 6.37% 57.00% -41.11% -1.80% 4.23% -3.58% -
  Horiz. % 97.05% 91.24% 58.11% 98.69% 100.50% 96.42% 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 0.15 0.12 0.12 0.14 0.16 0.14 0.14 4.72%
  QoQ % 25.00% 0.00% -14.29% -12.50% 14.29% 0.00% -
  Horiz. % 107.14% 85.71% 85.71% 100.00% 114.29% 100.00% 100.00%
P/EPS 8.60 5.45 8.46 8.72 10.37 19.79 5.96 27.78%
  QoQ % 57.80% -35.58% -2.98% -15.91% -47.60% 232.05% -
  Horiz. % 144.30% 91.44% 141.95% 146.31% 173.99% 332.05% 100.00%
EY 11.62 18.33 11.82 11.46 9.65 5.05 16.77 -21.75%
  QoQ % -36.61% 55.08% 3.14% 18.76% 91.09% -69.89% -
  Horiz. % 69.29% 109.30% 70.48% 68.34% 57.54% 30.11% 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 0.44 0.37 0.57 0.36 0.40 0.37 0.35 16.53%
  QoQ % 18.92% -35.09% 58.33% -10.00% 8.11% 5.71% -
  Horiz. % 125.71% 105.71% 162.86% 102.86% 114.29% 105.71% 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 0.14 0.12 0.13 0.14 0.15 0.14 0.16 -8.54%
  QoQ % 16.67% -7.69% -7.14% -6.67% 7.14% -12.50% -
  Horiz. % 87.50% 75.00% 81.25% 87.50% 93.75% 87.50% 100.00%
P/EPS 8.25 5.45 9.06 8.72 9.77 19.79 6.76 14.24%
  QoQ % 51.38% -39.85% 3.90% -10.75% -50.63% 192.75% -
  Horiz. % 122.04% 80.62% 134.02% 128.99% 144.53% 292.75% 100.00%
EY 12.11 18.33 11.04 11.46 10.24 5.05 14.80 -12.55%
  QoQ % -33.93% 66.03% -3.66% 11.91% 102.77% -65.88% -
  Horiz. % 81.82% 123.85% 74.59% 77.43% 69.19% 34.12% 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 0.43 0.37 0.61 0.36 0.38 0.37 0.40 4.95%
  QoQ % 16.22% -39.34% 69.44% -5.26% 2.70% -7.50% -
  Horiz. % 107.50% 92.50% 152.50% 90.00% 95.00% 92.50% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  445  622  1004 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 IRIS 0.39+0.02 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 DNEX 0.295+0.015 
 JAKS 0.69+0.015 
 SCIB 3.07+0.53 
 KSTAR 0.125-0.02 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS