Highlights

[PWF] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     25.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 262,506 272,490 344,428 323,070 279,535 263,998 196,124 4.98%
  YoY % -3.66% -20.89% 6.61% 15.57% 5.89% 34.61% -
  Horiz. % 133.85% 138.94% 175.62% 164.73% 142.53% 134.61% 100.00%
PBT 6,833 686 1,946 6,889 6,596 11,278 2,466 18.50%
  YoY % 896.06% -64.75% -71.75% 4.44% -41.51% 357.34% -
  Horiz. % 277.09% 27.82% 78.91% 279.36% 267.48% 457.34% 100.00%
Tax -6,724 -599 -955 -1,197 -2,492 -3,758 -1,356 30.57%
  YoY % -1,022.54% 37.28% 20.22% 51.97% 33.69% -177.14% -
  Horiz. % 495.87% 44.17% 70.43% 88.27% 183.78% 277.14% 100.00%
NP 109 87 991 5,692 4,104 7,520 1,110 -32.06%
  YoY % 25.29% -91.22% -82.59% 38.69% -45.43% 577.48% -
  Horiz. % 9.82% 7.84% 89.28% 512.79% 369.73% 677.48% 100.00%
NP to SH 163 111 1,018 5,239 4,188 6,136 1,110 -27.35%
  YoY % 46.85% -89.10% -80.57% 25.10% -31.75% 452.79% -
  Horiz. % 14.68% 10.00% 91.71% 471.98% 377.30% 552.79% 100.00%
Tax Rate 98.40 % 87.32 % 49.08 % 17.38 % 37.78 % 33.32 % 54.99 % 10.18%
  YoY % 12.69% 77.91% 182.39% -54.00% 13.39% -39.41% -
  Horiz. % 178.94% 158.79% 89.25% 31.61% 68.70% 60.59% 100.00%
Total Cost 262,397 272,403 343,437 317,378 275,431 256,478 195,014 5.07%
  YoY % -3.67% -20.68% 8.21% 15.23% 7.39% 31.52% -
  Horiz. % 134.55% 139.68% 176.11% 162.75% 141.24% 131.52% 100.00%
Net Worth 130,038 129,499 128,979 138,249 99,266 99,253 97,523 4.91%
  YoY % 0.42% 0.40% -6.71% 39.27% 0.01% 1.77% -
  Horiz. % 133.34% 132.79% 132.25% 141.76% 101.79% 101.77% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 3,044 3,044 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.01% 100.00% -
Div Payout % - % - % - % - % 72.71 % 49.62 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 46.53% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 146.53% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 130,038 129,499 128,979 138,249 99,266 99,253 97,523 4.91%
  YoY % 0.42% 0.40% -6.71% 39.27% 0.01% 1.77% -
  Horiz. % 133.34% 132.79% 132.25% 141.76% 101.79% 101.77% 100.00%
NOSH 61,923 61,666 60,839 60,902 60,899 60,891 60,952 0.26%
  YoY % 0.42% 1.36% -0.10% 0.00% 0.01% -0.10% -
  Horiz. % 101.59% 101.17% 99.81% 99.92% 99.91% 99.90% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.04 % 0.03 % 0.29 % 1.76 % 1.47 % 2.85 % 0.57 % -35.76%
  YoY % 33.33% -89.66% -83.52% 19.73% -48.42% 400.00% -
  Horiz. % 7.02% 5.26% 50.88% 308.77% 257.89% 500.00% 100.00%
ROE 0.13 % 0.09 % 0.79 % 3.79 % 4.22 % 6.18 % 1.14 % -30.35%
  YoY % 44.44% -88.61% -79.16% -10.19% -31.72% 442.11% -
  Horiz. % 11.40% 7.89% 69.30% 332.46% 370.18% 542.11% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 423.92 441.88 566.13 530.47 459.01 433.55 321.77 4.70%
  YoY % -4.06% -21.95% 6.72% 15.57% 5.87% 34.74% -
  Horiz. % 131.75% 137.33% 175.94% 164.86% 142.65% 134.74% 100.00%
EPS 0.27 0.18 1.67 8.60 6.88 10.07 1.82 -27.23%
  YoY % 50.00% -89.22% -80.58% 25.00% -31.68% 453.30% -
  Horiz. % 14.84% 9.89% 91.76% 472.53% 378.02% 553.30% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 2.1000 2.1000 2.1200 2.2700 1.6300 1.6300 1.6000 4.63%
  YoY % 0.00% -0.94% -6.61% 39.26% 0.00% 1.87% -
  Horiz. % 131.25% 131.25% 132.50% 141.88% 101.87% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 150.91 156.65 198.01 185.73 160.70 151.77 112.75 4.98%
  YoY % -3.66% -20.89% 6.61% 15.58% 5.88% 34.61% -
  Horiz. % 133.84% 138.94% 175.62% 164.73% 142.53% 134.61% 100.00%
EPS 0.09 0.06 0.59 3.01 2.41 3.53 0.64 -27.88%
  YoY % 50.00% -89.83% -80.40% 24.90% -31.73% 451.56% -
  Horiz. % 14.06% 9.38% 92.19% 470.31% 376.56% 551.56% 100.00%
DPS 0.00 0.00 0.00 0.00 1.75 1.75 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.7476 0.7445 0.7415 0.7948 0.5707 0.5706 0.5607 4.91%
  YoY % 0.42% 0.40% -6.71% 39.27% 0.02% 1.77% -
  Horiz. % 133.33% 132.78% 132.25% 141.75% 101.78% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.5100 0.4900 0.6000 0.5400 0.5700 0.6000 0.7900 -
P/RPS 0.12 0.11 0.11 0.10 0.12 0.14 0.25 -11.51%
  YoY % 9.09% 0.00% 10.00% -16.67% -14.29% -44.00% -
  Horiz. % 48.00% 44.00% 44.00% 40.00% 48.00% 56.00% 100.00%
P/EPS 193.75 272.22 35.86 6.28 8.29 5.95 43.38 28.31%
  YoY % -28.83% 659.12% 471.02% -24.25% 39.33% -86.28% -
  Horiz. % 446.63% 627.52% 82.66% 14.48% 19.11% 13.72% 100.00%
EY 0.52 0.37 2.79 15.93 12.06 16.79 2.31 -22.00%
  YoY % 40.54% -86.74% -82.49% 32.09% -28.17% 626.84% -
  Horiz. % 22.51% 16.02% 120.78% 689.61% 522.08% 726.84% 100.00%
DY 0.00 0.00 0.00 0.00 8.77 8.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 5.28% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 105.28% 100.00% -
P/NAPS 0.24 0.23 0.28 0.24 0.35 0.37 0.49 -11.21%
  YoY % 4.35% -17.86% 16.67% -31.43% -5.41% -24.49% -
  Horiz. % 48.98% 46.94% 57.14% 48.98% 71.43% 75.51% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 12/03/07 28/02/06 28/02/05 -
Price 0.4700 0.4400 0.5600 0.5800 0.6100 0.6800 0.6900 -
P/RPS 0.11 0.10 0.10 0.11 0.13 0.16 0.21 -10.21%
  YoY % 10.00% 0.00% -9.09% -15.38% -18.75% -23.81% -
  Horiz. % 52.38% 47.62% 47.62% 52.38% 61.90% 76.19% 100.00%
P/EPS 178.55 244.44 33.47 6.74 8.87 6.75 37.89 29.47%
  YoY % -26.96% 630.33% 396.59% -24.01% 31.41% -82.19% -
  Horiz. % 471.23% 645.13% 88.33% 17.79% 23.41% 17.81% 100.00%
EY 0.56 0.41 2.99 14.83 11.27 14.82 2.64 -22.76%
  YoY % 36.59% -86.29% -79.84% 31.59% -23.95% 461.36% -
  Horiz. % 21.21% 15.53% 113.26% 561.74% 426.89% 561.36% 100.00%
DY 0.00 0.00 0.00 0.00 8.20 7.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.56% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.56% 100.00% -
P/NAPS 0.22 0.21 0.26 0.26 0.37 0.42 0.43 -10.56%
  YoY % 4.76% -19.23% 0.00% -29.73% -11.90% -2.33% -
  Horiz. % 51.16% 48.84% 60.47% 60.47% 86.05% 97.67% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers