Highlights

[PWF] YoY Annual (Unaudited) Result on 2003-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2003
Quarter 31-Dec-2003  [#4]
Profit Trend YoY -     -4.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 279,535 263,998 196,124 154,472 161,176 141,534 - -
  YoY % 5.89% 34.61% 26.96% -4.16% 13.88% 0.00% -
  Horiz. % 197.50% 186.53% 138.57% 109.14% 113.88% 100.00% -
PBT 6,596 11,278 2,466 11,545 11,179 10,023 - -
  YoY % -41.51% 357.34% -78.64% 3.27% 11.53% 0.00% -
  Horiz. % 65.81% 112.52% 24.60% 115.19% 111.53% 100.00% -
Tax -2,492 -3,758 -1,356 -3,526 -2,817 -2,743 - -
  YoY % 33.69% -177.14% 61.54% -25.17% -2.70% 0.00% -
  Horiz. % 90.85% 137.00% 49.43% 128.55% 102.70% 100.00% -
NP 4,104 7,520 1,110 8,019 8,362 7,280 - -
  YoY % -45.43% 577.48% -86.16% -4.10% 14.86% 0.00% -
  Horiz. % 56.37% 103.30% 15.25% 110.15% 114.86% 100.00% -
NP to SH 4,188 6,136 1,110 8,019 8,362 7,280 - -
  YoY % -31.75% 452.79% -86.16% -4.10% 14.86% 0.00% -
  Horiz. % 57.53% 84.29% 15.25% 110.15% 114.86% 100.00% -
Tax Rate 37.78 % 33.32 % 54.99 % 30.54 % 25.20 % 27.37 % - % -
  YoY % 13.39% -39.41% 80.06% 21.19% -7.93% 0.00% -
  Horiz. % 138.03% 121.74% 200.91% 111.58% 92.07% 100.00% -
Total Cost 275,431 256,478 195,014 146,453 152,814 134,254 - -
  YoY % 7.39% 31.52% 33.16% -4.16% 13.82% 0.00% -
  Horiz. % 205.16% 191.04% 145.26% 109.09% 113.82% 100.00% -
Net Worth 99,266 99,253 97,523 91,129 80,721 - - -
  YoY % 0.01% 1.77% 7.02% 12.89% 0.00% 0.00% -
  Horiz. % 122.97% 122.96% 120.82% 112.89% 100.00% - -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,044 3,044 - - - - - -
  YoY % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% - - - - -
Div Payout % 72.71 % 49.62 % - % - % - % - % - % -
  YoY % 46.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.53% 100.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 99,266 99,253 97,523 91,129 80,721 - - -
  YoY % 0.01% 1.77% 7.02% 12.89% 0.00% 0.00% -
  Horiz. % 122.97% 122.96% 120.82% 112.89% 100.00% - -
NOSH 60,899 60,891 60,952 48,732 44,597 - - -
  YoY % 0.01% -0.10% 25.08% 9.27% 0.00% 0.00% -
  Horiz. % 136.55% 136.54% 136.67% 109.27% 100.00% - -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.47 % 2.85 % 0.57 % 5.19 % 5.19 % 5.14 % - % -
  YoY % -48.42% 400.00% -89.02% 0.00% 0.97% 0.00% -
  Horiz. % 28.60% 55.45% 11.09% 100.97% 100.97% 100.00% -
ROE 4.22 % 6.18 % 1.14 % 8.80 % 10.36 % - % - % -
  YoY % -31.72% 442.11% -87.05% -15.06% 0.00% 0.00% -
  Horiz. % 40.73% 59.65% 11.00% 84.94% 100.00% - -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 459.01 433.55 321.77 316.98 361.40 - - -
  YoY % 5.87% 34.74% 1.51% -12.29% 0.00% 0.00% -
  Horiz. % 127.01% 119.96% 89.03% 87.71% 100.00% - -
EPS 6.88 10.07 1.82 13.17 18.75 20.11 - -
  YoY % -31.68% 453.30% -86.18% -29.76% -6.76% 0.00% -
  Horiz. % 34.21% 50.07% 9.05% 65.49% 93.24% 100.00% -
DPS 5.00 5.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.6300 1.6300 1.6000 1.8700 1.8100 1.8300 1.6300 -
  YoY % 0.00% 1.87% -14.44% 3.31% -1.09% 12.27% -
  Horiz. % 100.00% 100.00% 98.16% 114.72% 111.04% 112.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 160.70 151.77 112.75 88.80 92.66 81.37 - -
  YoY % 5.88% 34.61% 26.97% -4.17% 13.87% 0.00% -
  Horiz. % 197.49% 186.52% 138.56% 109.13% 113.87% 100.00% -
EPS 2.41 3.53 0.64 4.61 4.81 4.19 - -
  YoY % -31.73% 451.56% -86.12% -4.16% 14.80% 0.00% -
  Horiz. % 57.52% 84.25% 15.27% 110.02% 114.80% 100.00% -
DPS 1.75 1.75 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.5707 0.5706 0.5607 0.5239 0.4641 1.8300 1.6300 -16.04%
  YoY % 0.02% 1.77% 7.02% 12.89% -74.64% 12.27% -
  Horiz. % 35.01% 35.01% 34.40% 32.14% 28.47% 112.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.5700 0.6000 0.7900 1.3100 0.8200 0.0000 0.0000 -
P/RPS 0.12 0.14 0.25 0.41 0.23 0.00 0.00 -
  YoY % -14.29% -44.00% -39.02% 78.26% 0.00% 0.00% -
  Horiz. % 52.17% 60.87% 108.70% 178.26% 100.00% - -
P/EPS 8.29 5.95 43.38 7.96 4.37 0.00 0.00 -
  YoY % 39.33% -86.28% 444.97% 82.15% 0.00% 0.00% -
  Horiz. % 189.70% 136.16% 992.68% 182.15% 100.00% - -
EY 12.06 16.79 2.31 12.56 22.87 0.00 0.00 -
  YoY % -28.17% 626.84% -81.61% -45.08% 0.00% 0.00% -
  Horiz. % 52.73% 73.41% 10.10% 54.92% 100.00% - -
DY 8.77 8.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 5.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.28% 100.00% - - - - -
P/NAPS 0.35 0.37 0.49 0.70 0.45 0.00 0.00 -
  YoY % -5.41% -24.49% -30.00% 55.56% 0.00% 0.00% -
  Horiz. % 77.78% 82.22% 108.89% 155.56% 100.00% - -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.6100 0.6800 0.6900 1.0600 0.6900 0.0000 0.0000 -
P/RPS 0.13 0.16 0.21 0.33 0.19 0.00 0.00 -
  YoY % -18.75% -23.81% -36.36% 73.68% 0.00% 0.00% -
  Horiz. % 68.42% 84.21% 110.53% 173.68% 100.00% - -
P/EPS 8.87 6.75 37.89 6.44 3.68 0.00 0.00 -
  YoY % 31.41% -82.19% 488.35% 75.00% 0.00% 0.00% -
  Horiz. % 241.03% 183.42% 1,029.62% 175.00% 100.00% - -
EY 11.27 14.82 2.64 15.52 27.17 0.00 0.00 -
  YoY % -23.95% 461.36% -82.99% -42.88% 0.00% 0.00% -
  Horiz. % 41.48% 54.55% 9.72% 57.12% 100.00% - -
DY 8.20 7.35 0.00 0.00 0.00 0.00 0.00 -
  YoY % 11.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.56% 100.00% - - - - -
P/NAPS 0.37 0.42 0.43 0.57 0.38 0.00 0.00 -
  YoY % -11.90% -2.33% -24.56% 50.00% 0.00% 0.00% -
  Horiz. % 97.37% 110.53% 113.16% 150.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers