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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers