[PWF] QoQ TTM Result on 2008-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 285,681 299,068 325,857 344,428 350,685 345,186 328,675 -8.92% QoQ % -4.48% -8.22% -5.39% -1.78% 1.59% 5.02% - Horiz. % 86.92% 90.99% 99.14% 104.79% 106.70% 105.02% 100.00%
PBT -229 3,436 3,103 1,946 3,987 2,749 4,970 - QoQ % -106.66% 10.73% 59.46% -51.19% 45.03% -44.69% - Horiz. % -4.61% 69.13% 62.43% 39.15% 80.22% 55.31% 100.00%
Tax 1,584 -889 -317 -955 -784 187 -1,306 - QoQ % 278.18% -180.44% 66.81% -21.81% -519.25% 114.32% - Horiz. % -121.29% 68.07% 24.27% 73.12% 60.03% -14.32% 100.00%
NP 1,355 2,547 2,786 991 3,203 2,936 3,664 -48.45% QoQ % -46.80% -8.58% 181.13% -69.06% 9.09% -19.87% - Horiz. % 36.98% 69.51% 76.04% 27.05% 87.42% 80.13% 100.00%
NP to SH 1,296 2,304 2,420 1,018 3,031 2,077 2,751 -39.43% QoQ % -43.75% -4.79% 137.72% -66.41% 45.93% -24.50% - Horiz. % 47.11% 83.75% 87.97% 37.00% 110.18% 75.50% 100.00%
Tax Rate - % 25.87 % 10.22 % 49.08 % 19.66 % -6.80 % 26.28 % - QoQ % 0.00% 153.13% -79.18% 149.64% 389.12% -125.88% - Horiz. % 0.00% 98.44% 38.89% 186.76% 74.81% -25.88% 100.00%
Total Cost 284,326 296,521 323,071 343,437 347,482 342,250 325,011 -8.52% QoQ % -4.11% -8.22% -5.93% -1.16% 1.53% 5.30% - Horiz. % 87.48% 91.23% 99.40% 105.67% 106.91% 105.30% 100.00%
Net Worth 129,358 129,437 127,578 121,690 135,890 136,746 135,128 -2.86% QoQ % -0.06% 1.46% 4.84% -10.45% -0.63% 1.20% - Horiz. % 95.73% 95.79% 94.41% 90.06% 100.56% 101.20% 100.00%
Dividend 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 129,358 129,437 127,578 121,690 135,890 136,746 135,128 -2.86% QoQ % -0.06% 1.46% 4.84% -10.45% -0.63% 1.20% - Horiz. % 95.73% 95.79% 94.41% 90.06% 100.56% 101.20% 100.00%
NOSH 60,731 61,055 60,751 60,845 60,937 60,776 60,868 -0.15% QoQ % -0.53% 0.50% -0.15% -0.15% 0.27% -0.15% - Horiz. % 99.78% 100.31% 99.81% 99.96% 100.11% 99.85% 100.00%
Ratio Analysis 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.47 % 0.85 % 0.85 % 0.29 % 0.91 % 0.85 % 1.11 % -43.58% QoQ % -44.71% 0.00% 193.10% -68.13% 7.06% -23.42% - Horiz. % 42.34% 76.58% 76.58% 26.13% 81.98% 76.58% 100.00%
ROE 1.00 % 1.78 % 1.90 % 0.84 % 2.23 % 1.52 % 2.04 % -37.80% QoQ % -43.82% -6.32% 126.19% -62.33% 46.71% -25.49% - Horiz. % 49.02% 87.25% 93.14% 41.18% 109.31% 74.51% 100.00%
Per Share 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 470.40 489.83 536.38 566.07 575.48 567.96 539.98 -8.78% QoQ % -3.97% -8.68% -5.24% -1.64% 1.32% 5.18% - Horiz. % 87.11% 90.71% 99.33% 104.83% 106.57% 105.18% 100.00%
EPS 2.13 3.77 3.98 1.67 4.97 3.42 4.52 -39.42% QoQ % -43.50% -5.28% 138.32% -66.40% 45.32% -24.34% - Horiz. % 47.12% 83.41% 88.05% 36.95% 109.96% 75.66% 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 2.1300 2.1200 2.1000 2.0000 2.2300 2.2500 2.2200 -2.72% QoQ % 0.47% 0.95% 5.00% -10.31% -0.89% 1.35% - Horiz. % 95.95% 95.50% 94.59% 90.09% 100.45% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,986 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 164.20 171.89 187.29 197.96 201.56 198.40 188.91 -8.91% QoQ % -4.47% -8.22% -5.39% -1.79% 1.59% 5.02% - Horiz. % 86.92% 90.99% 99.14% 104.79% 106.70% 105.02% 100.00%
EPS 0.74 1.32 1.39 0.59 1.74 1.19 1.58 -39.66% QoQ % -43.94% -5.04% 135.59% -66.09% 46.22% -24.68% - Horiz. % 46.84% 83.54% 87.97% 37.34% 110.13% 75.32% 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 0.7435 0.7440 0.7333 0.6994 0.7810 0.7860 0.7767 -2.87% QoQ % -0.07% 1.46% 4.85% -10.45% -0.64% 1.20% - Horiz. % 95.73% 95.79% 94.41% 90.05% 100.55% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.4400 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 -
P/RPS 0.09 0.10 0.11 0.11 0.09 0.11 0.10 -6.78% QoQ % -10.00% -9.09% 0.00% 22.22% -18.18% 10.00% - Horiz. % 90.00% 100.00% 110.00% 110.00% 90.00% 110.00% 100.00%
P/EPS 20.62 12.98 14.56 35.86 10.05 17.56 12.39 40.39% QoQ % 58.86% -10.85% -59.40% 256.82% -42.77% 41.73% - Horiz. % 166.42% 104.76% 117.51% 289.43% 81.11% 141.73% 100.00%
EY 4.85 7.70 6.87 2.79 9.95 5.70 8.07 -28.76% QoQ % -37.01% 12.08% 146.24% -71.96% 74.56% -29.37% - Horiz. % 60.10% 95.42% 85.13% 34.57% 123.30% 70.63% 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 0.21 0.23 0.28 0.30 0.22 0.27 0.25 -10.96% QoQ % -8.70% -17.86% -6.67% 36.36% -18.52% 8.00% - Horiz. % 84.00% 92.00% 112.00% 120.00% 88.00% 108.00% 100.00%
Price Multiplier on Announcement Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.4900 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 -
P/RPS 0.10 0.14 0.08 0.10 0.11 0.10 0.11 -6.15% QoQ % -28.57% 75.00% -20.00% -9.09% 10.00% -9.09% - Horiz. % 90.91% 127.27% 72.73% 90.91% 100.00% 90.91% 100.00%
P/EPS 22.96 18.28 10.29 33.47 13.07 16.97 13.72 40.91% QoQ % 25.60% 77.65% -69.26% 156.08% -22.98% 23.69% - Horiz. % 167.35% 133.24% 75.00% 243.95% 95.26% 123.69% 100.00%
EY 4.36 5.47 9.72 2.99 7.65 5.89 7.29 -28.99% QoQ % -20.29% -43.72% 225.08% -60.92% 29.88% -19.20% - Horiz. % 59.81% 75.03% 133.33% 41.02% 104.94% 80.80% 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 0.23 0.33 0.20 0.28 0.29 0.26 0.28 -12.28% QoQ % -30.30% 65.00% -28.57% -3.45% 11.54% -7.14% - Horiz. % 82.14% 117.86% 71.43% 100.00% 103.57% 92.86% 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
PW-Q4 Dec 2008.xls 
