Highlights

[PWF] YoY Annual (Unaudited) 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 YoY -     -31.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 272,490 344,428 323,070 279,535 263,998 196,124 154,472 9.91%
  YoY % -20.89% 6.61% 15.57% 5.89% 34.61% 26.96% -
  Horiz. % 176.40% 222.97% 209.14% 180.96% 170.90% 126.96% 100.00%
PBT 686 1,946 6,889 6,596 11,278 2,466 11,545 -37.51%
  YoY % -64.75% -71.75% 4.44% -41.51% 357.34% -78.64% -
  Horiz. % 5.94% 16.86% 59.67% 57.13% 97.69% 21.36% 100.00%
Tax -599 -955 -1,197 -2,492 -3,758 -1,356 -3,526 -25.56%
  YoY % 37.28% 20.22% 51.97% 33.69% -177.14% 61.54% -
  Horiz. % 16.99% 27.08% 33.95% 70.67% 106.58% 38.46% 100.00%
NP 87 991 5,692 4,104 7,520 1,110 8,019 -52.92%
  YoY % -91.22% -82.59% 38.69% -45.43% 577.48% -86.16% -
  Horiz. % 1.08% 12.36% 70.98% 51.18% 93.78% 13.84% 100.00%
NP to SH 111 1,018 5,239 4,188 6,136 1,110 8,019 -50.97%
  YoY % -89.10% -80.57% 25.10% -31.75% 452.79% -86.16% -
  Horiz. % 1.38% 12.69% 65.33% 52.23% 76.52% 13.84% 100.00%
Tax Rate 87.32 % 49.08 % 17.38 % 37.78 % 33.32 % 54.99 % 30.54 % 19.12%
  YoY % 77.91% 182.39% -54.00% 13.39% -39.41% 80.06% -
  Horiz. % 285.92% 160.71% 56.91% 123.71% 109.10% 180.06% 100.00%
Total Cost 272,403 343,437 317,378 275,431 256,478 195,014 146,453 10.89%
  YoY % -20.68% 8.21% 15.23% 7.39% 31.52% 33.16% -
  Horiz. % 186.00% 234.50% 216.71% 188.07% 175.13% 133.16% 100.00%
Net Worth 129,499 128,979 138,249 99,266 99,253 97,523 91,129 6.03%
  YoY % 0.40% -6.71% 39.27% 0.01% 1.77% 7.02% -
  Horiz. % 142.11% 141.53% 151.71% 108.93% 108.92% 107.02% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 3,044 3,044 - - -
  YoY % 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.01% 100.00% - -
Div Payout % - % - % - % 72.71 % 49.62 % - % - % -
  YoY % 0.00% 0.00% 0.00% 46.53% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 146.53% 100.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 129,499 128,979 138,249 99,266 99,253 97,523 91,129 6.03%
  YoY % 0.40% -6.71% 39.27% 0.01% 1.77% 7.02% -
  Horiz. % 142.11% 141.53% 151.71% 108.93% 108.92% 107.02% 100.00%
NOSH 61,666 60,839 60,902 60,899 60,891 60,952 48,732 4.00%
  YoY % 1.36% -0.10% 0.00% 0.01% -0.10% 25.08% -
  Horiz. % 126.54% 124.84% 124.97% 124.97% 124.95% 125.08% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.03 % 0.29 % 1.76 % 1.47 % 2.85 % 0.57 % 5.19 % -57.60%
  YoY % -89.66% -83.52% 19.73% -48.42% 400.00% -89.02% -
  Horiz. % 0.58% 5.59% 33.91% 28.32% 54.91% 10.98% 100.00%
ROE 0.09 % 0.79 % 3.79 % 4.22 % 6.18 % 1.14 % 8.80 % -53.38%
  YoY % -88.61% -79.16% -10.19% -31.72% 442.11% -87.05% -
  Horiz. % 1.02% 8.98% 43.07% 47.95% 70.23% 12.95% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 441.88 566.13 530.47 459.01 433.55 321.77 316.98 5.69%
  YoY % -21.95% 6.72% 15.57% 5.87% 34.74% 1.51% -
  Horiz. % 139.40% 178.60% 167.35% 144.81% 136.78% 101.51% 100.00%
EPS 0.18 1.67 8.60 6.88 10.07 1.82 13.17 -51.07%
  YoY % -89.22% -80.58% 25.00% -31.68% 453.30% -86.18% -
  Horiz. % 1.37% 12.68% 65.30% 52.24% 76.46% 13.82% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 2.1000 2.1200 2.2700 1.6300 1.6300 1.6000 1.8700 1.95%
  YoY % -0.94% -6.61% 39.26% 0.00% 1.87% -14.44% -
  Horiz. % 112.30% 113.37% 121.39% 87.17% 87.17% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 156.65 198.01 185.73 160.70 151.77 112.75 88.80 9.91%
  YoY % -20.89% 6.61% 15.58% 5.88% 34.61% 26.97% -
  Horiz. % 176.41% 222.98% 209.16% 180.97% 170.91% 126.97% 100.00%
EPS 0.06 0.59 3.01 2.41 3.53 0.64 4.61 -51.47%
  YoY % -89.83% -80.40% 24.90% -31.73% 451.56% -86.12% -
  Horiz. % 1.30% 12.80% 65.29% 52.28% 76.57% 13.88% 100.00%
DPS 0.00 0.00 0.00 1.75 1.75 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.7445 0.7415 0.7948 0.5707 0.5706 0.5607 0.5239 6.03%
  YoY % 0.40% -6.71% 39.27% 0.02% 1.77% 7.02% -
  Horiz. % 142.11% 141.53% 151.71% 108.93% 108.91% 107.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.4900 0.6000 0.5400 0.5700 0.6000 0.7900 1.3100 -
P/RPS 0.11 0.11 0.10 0.12 0.14 0.25 0.41 -19.67%
  YoY % 0.00% 10.00% -16.67% -14.29% -44.00% -39.02% -
  Horiz. % 26.83% 26.83% 24.39% 29.27% 34.15% 60.98% 100.00%
P/EPS 272.22 35.86 6.28 8.29 5.95 43.38 7.96 80.07%
  YoY % 659.12% 471.02% -24.25% 39.33% -86.28% 444.97% -
  Horiz. % 3,419.85% 450.50% 78.89% 104.15% 74.75% 544.97% 100.00%
EY 0.37 2.79 15.93 12.06 16.79 2.31 12.56 -44.40%
  YoY % -86.74% -82.49% 32.09% -28.17% 626.84% -81.61% -
  Horiz. % 2.95% 22.21% 126.83% 96.02% 133.68% 18.39% 100.00%
DY 0.00 0.00 0.00 8.77 8.33 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 5.28% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.28% 100.00% - -
P/NAPS 0.23 0.28 0.24 0.35 0.37 0.49 0.70 -16.92%
  YoY % -17.86% 16.67% -31.43% -5.41% -24.49% -30.00% -
  Horiz. % 32.86% 40.00% 34.29% 50.00% 52.86% 70.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 12/03/07 28/02/06 28/02/05 27/02/04 -
Price 0.4400 0.5600 0.5800 0.6100 0.6800 0.6900 1.0600 -
P/RPS 0.10 0.10 0.11 0.13 0.16 0.21 0.33 -18.03%
  YoY % 0.00% -9.09% -15.38% -18.75% -23.81% -36.36% -
  Horiz. % 30.30% 30.30% 33.33% 39.39% 48.48% 63.64% 100.00%
P/EPS 244.44 33.47 6.74 8.87 6.75 37.89 6.44 83.22%
  YoY % 630.33% 396.59% -24.01% 31.41% -82.19% 488.35% -
  Horiz. % 3,795.65% 519.72% 104.66% 137.73% 104.81% 588.35% 100.00%
EY 0.41 2.99 14.83 11.27 14.82 2.64 15.52 -45.40%
  YoY % -86.29% -79.84% 31.59% -23.95% 461.36% -82.99% -
  Horiz. % 2.64% 19.27% 95.55% 72.62% 95.49% 17.01% 100.00%
DY 0.00 0.00 0.00 8.20 7.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 11.56% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.56% 100.00% - -
P/NAPS 0.21 0.26 0.26 0.37 0.42 0.43 0.57 -15.32%
  YoY % -19.23% 0.00% -29.73% -11.90% -2.33% -24.56% -
  Horiz. % 36.84% 45.61% 45.61% 64.91% 73.68% 75.44% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

297  283  410  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.665+0.005 
 EKOVEST 0.375-0.005 
 HSI-C9J 0.18-0.025 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers