[PWF] QoQ TTM Result on 2006-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
PWGB-September 2006.xls 
