Highlights

[PWF] QoQ TTM 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 -     -3.59%    YoY -     -33.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 312,295 306,470 296,394 279,535 271,298 269,761 261,118 12.66%
  QoQ % 1.90% 3.40% 6.03% 3.04% 0.57% 3.31% -
  Horiz. % 119.60% 117.37% 113.51% 107.05% 103.90% 103.31% 100.00%
PBT 8,710 7,229 9,443 6,597 7,216 7,606 4,155 63.72%
  QoQ % 20.49% -23.45% 43.14% -8.58% -5.13% 83.06% -
  Horiz. % 209.63% 173.98% 227.27% 158.77% 173.67% 183.06% 100.00%
Tax -3,799 -2,659 -3,259 -2,492 -3,036 -2,875 -1,676 72.47%
  QoQ % -42.87% 18.41% -30.78% 17.92% -5.60% -71.54% -
  Horiz. % 226.67% 158.65% 194.45% 148.69% 181.15% 171.54% 100.00%
NP 4,911 4,570 6,184 4,105 4,180 4,731 2,479 57.67%
  QoQ % 7.46% -26.10% 50.65% -1.79% -11.65% 90.84% -
  Horiz. % 198.10% 184.35% 249.46% 165.59% 168.62% 190.84% 100.00%
NP to SH 4,247 5,242 6,417 4,104 4,257 4,055 1,908 70.40%
  QoQ % -18.98% -18.31% 56.36% -3.59% 4.98% 112.53% -
  Horiz. % 222.59% 274.74% 336.32% 215.09% 223.11% 212.53% 100.00%
Tax Rate 43.62 % 36.78 % 34.51 % 37.77 % 42.07 % 37.80 % 40.34 % 5.34%
  QoQ % 18.60% 6.58% -8.63% -10.22% 11.30% -6.30% -
  Horiz. % 108.13% 91.18% 85.55% 93.63% 104.29% 93.70% 100.00%
Total Cost 307,384 301,900 290,210 275,430 267,118 265,030 258,639 12.19%
  QoQ % 1.82% 4.03% 5.37% 3.11% 0.79% 2.47% -
  Horiz. % 118.85% 116.73% 112.21% 106.49% 103.28% 102.47% 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 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
30/09/07 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 1.57 % 1.49 % 2.09 % 1.47 % 1.54 % 1.75 % 0.95 % 39.74%
  QoQ % 5.37% -28.71% 42.18% -4.55% -12.00% 84.21% -
  Horiz. % 165.26% 156.84% 220.00% 154.74% 162.11% 184.21% 100.00%
ROE 4.06 % 5.15 % 6.71 % 6.74 % 4.11 % 3.85 % 1.89 % 66.41%
  QoQ % -21.17% -23.25% -0.45% 63.99% 6.75% 103.70% -
  Horiz. % 214.81% 272.49% 355.03% 356.61% 217.46% 203.70% 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 510.18 502.89 508.10 458.74 445.67 442.82 428.70 12.29%
  QoQ % 1.45% -1.03% 10.76% 2.93% 0.64% 3.29% -
  Horiz. % 119.01% 117.31% 118.52% 107.01% 103.96% 103.29% 100.00%
EPS 6.94 8.60 11.00 6.74 6.99 6.66 3.13 69.95%
  QoQ % -19.30% -21.82% 63.20% -3.58% 4.95% 112.78% -
  Horiz. % 221.73% 274.76% 351.44% 215.34% 223.32% 212.78% 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 179.54 176.19 170.39 160.70 155.97 155.08 150.11 12.66%
  QoQ % 1.90% 3.40% 6.03% 3.03% 0.57% 3.31% -
  Horiz. % 119.61% 117.37% 113.51% 107.05% 103.90% 103.31% 100.00%
EPS 2.44 3.01 3.69 2.36 2.45 2.33 1.10 70.00%
  QoQ % -18.94% -18.43% 56.36% -3.67% 5.15% 111.82% -
  Horiz. % 221.82% 273.64% 335.45% 214.55% 222.73% 211.82% 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 0.12 0.15 0.12 0.12 0.14 0.16 0.14 -9.76%
  QoQ % -20.00% 25.00% 0.00% -14.29% -12.50% 14.29% -
  Horiz. % 85.71% 107.14% 85.71% 85.71% 100.00% 114.29% 100.00%
P/EPS 8.65 8.60 5.45 8.46 8.72 10.37 19.79 -42.38%
  QoQ % 0.58% 57.80% -35.58% -2.98% -15.91% -47.60% -
  Horiz. % 43.71% 43.46% 27.54% 42.75% 44.06% 52.40% 100.00%
EY 11.56 11.62 18.33 11.82 11.46 9.65 5.05 73.60%
  QoQ % -0.52% -36.61% 55.08% 3.14% 18.76% 91.09% -
  Horiz. % 228.91% 230.10% 362.97% 234.06% 226.93% 191.09% 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 0.12 0.14 0.12 0.13 0.14 0.15 0.14 -9.76%
  QoQ % -14.29% 16.67% -7.69% -7.14% -6.67% 7.14% -
  Horiz. % 85.71% 100.00% 85.71% 92.86% 100.00% 107.14% 100.00%
P/EPS 8.94 8.25 5.45 9.06 8.72 9.77 19.79 -41.10%
  QoQ % 8.36% 51.38% -39.85% 3.90% -10.75% -50.63% -
  Horiz. % 45.17% 41.69% 27.54% 45.78% 44.06% 49.37% 100.00%
EY 11.19 12.11 18.33 11.04 11.46 10.24 5.05 69.88%
  QoQ % -7.60% -33.93% 66.03% -3.66% 11.91% 102.77% -
  Horiz. % 221.58% 239.80% 362.97% 218.61% 226.93% 202.77% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers