Highlights

[PWF] YoY Annual (Unaudited) Result on 2008-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend YoY -     -80.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 264,381 262,506 272,490 344,428 323,070 279,535 263,998 0.02%
  YoY % 0.71% -3.66% -20.89% 6.61% 15.57% 5.89% -
  Horiz. % 100.15% 99.43% 103.22% 130.47% 122.38% 105.89% 100.00%
PBT 5,962 6,833 686 1,946 6,889 6,596 11,278 -10.07%
  YoY % -12.75% 896.06% -64.75% -71.75% 4.44% -41.51% -
  Horiz. % 52.86% 60.59% 6.08% 17.25% 61.08% 58.49% 100.00%
Tax -1,293 -6,724 -599 -955 -1,197 -2,492 -3,758 -16.28%
  YoY % 80.77% -1,022.54% 37.28% 20.22% 51.97% 33.69% -
  Horiz. % 34.41% 178.92% 15.94% 25.41% 31.85% 66.31% 100.00%
NP 4,669 109 87 991 5,692 4,104 7,520 -7.63%
  YoY % 4,183.49% 25.29% -91.22% -82.59% 38.69% -45.43% -
  Horiz. % 62.09% 1.45% 1.16% 13.18% 75.69% 54.57% 100.00%
NP to SH 4,669 163 111 1,018 5,239 4,188 6,136 -4.45%
  YoY % 2,764.42% 46.85% -89.10% -80.57% 25.10% -31.75% -
  Horiz. % 76.09% 2.66% 1.81% 16.59% 85.38% 68.25% 100.00%
Tax Rate 21.69 % 98.40 % 87.32 % 49.08 % 17.38 % 37.78 % 33.32 % -6.90%
  YoY % -77.96% 12.69% 77.91% 182.39% -54.00% 13.39% -
  Horiz. % 65.10% 295.32% 262.06% 147.30% 52.16% 113.39% 100.00%
Total Cost 259,712 262,397 272,403 343,437 317,378 275,431 256,478 0.21%
  YoY % -1.02% -3.67% -20.68% 8.21% 15.23% 7.39% -
  Horiz. % 101.26% 102.31% 106.21% 133.91% 123.74% 107.39% 100.00%
Net Worth 130,286 130,038 129,499 128,979 138,249 99,266 99,253 4.64%
  YoY % 0.19% 0.42% 0.40% -6.71% 39.27% 0.01% -
  Horiz. % 131.27% 131.02% 130.47% 129.95% 139.29% 100.01% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 3,044 3,044 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 0.00% 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% 0.00% 46.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 146.53% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 130,286 130,038 129,499 128,979 138,249 99,266 99,253 4.64%
  YoY % 0.19% 0.42% 0.40% -6.71% 39.27% 0.01% -
  Horiz. % 131.27% 131.02% 130.47% 129.95% 139.29% 100.01% 100.00%
NOSH 59,764 61,923 61,666 60,839 60,902 60,899 60,891 -0.31%
  YoY % -3.49% 0.42% 1.36% -0.10% 0.00% 0.01% -
  Horiz. % 98.15% 101.69% 101.27% 99.91% 100.02% 100.01% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.77 % 0.04 % 0.03 % 0.29 % 1.76 % 1.47 % 2.85 % -7.63%
  YoY % 4,325.00% 33.33% -89.66% -83.52% 19.73% -48.42% -
  Horiz. % 62.11% 1.40% 1.05% 10.18% 61.75% 51.58% 100.00%
ROE 3.58 % 0.13 % 0.09 % 0.79 % 3.79 % 4.22 % 6.18 % -8.69%
  YoY % 2,653.85% 44.44% -88.61% -79.16% -10.19% -31.72% -
  Horiz. % 57.93% 2.10% 1.46% 12.78% 61.33% 68.28% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 442.37 423.92 441.88 566.13 530.47 459.01 433.55 0.34%
  YoY % 4.35% -4.06% -21.95% 6.72% 15.57% 5.87% -
  Horiz. % 102.03% 97.78% 101.92% 130.58% 122.35% 105.87% 100.00%
EPS 7.81 0.27 0.18 1.67 8.60 6.88 10.07 -4.15%
  YoY % 2,792.59% 50.00% -89.22% -80.58% 25.00% -31.68% -
  Horiz. % 77.56% 2.68% 1.79% 16.58% 85.40% 68.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 2.1800 2.1000 2.1000 2.1200 2.2700 1.6300 1.6300 4.96%
  YoY % 3.81% 0.00% -0.94% -6.61% 39.26% 0.00% -
  Horiz. % 133.74% 128.83% 128.83% 130.06% 139.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 151.99 150.91 156.65 198.01 185.73 160.70 151.77 0.02%
  YoY % 0.72% -3.66% -20.89% 6.61% 15.58% 5.88% -
  Horiz. % 100.14% 99.43% 103.22% 130.47% 122.38% 105.88% 100.00%
EPS 2.68 0.09 0.06 0.59 3.01 2.41 3.53 -4.49%
  YoY % 2,877.78% 50.00% -89.83% -80.40% 24.90% -31.73% -
  Horiz. % 75.92% 2.55% 1.70% 16.71% 85.27% 68.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.7490 0.7476 0.7445 0.7415 0.7948 0.5707 0.5706 4.64%
  YoY % 0.19% 0.42% 0.40% -6.71% 39.27% 0.02% -
  Horiz. % 131.27% 131.02% 130.48% 129.95% 139.29% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.4900 0.5100 0.4900 0.6000 0.5400 0.5700 0.6000 -
P/RPS 0.11 0.12 0.11 0.11 0.10 0.12 0.14 -3.94%
  YoY % -8.33% 9.09% 0.00% 10.00% -16.67% -14.29% -
  Horiz. % 78.57% 85.71% 78.57% 78.57% 71.43% 85.71% 100.00%
P/EPS 6.27 193.75 272.22 35.86 6.28 8.29 5.95 0.88%
  YoY % -96.76% -28.83% 659.12% 471.02% -24.25% 39.33% -
  Horiz. % 105.38% 3,256.30% 4,575.13% 602.69% 105.55% 139.33% 100.00%
EY 15.94 0.52 0.37 2.79 15.93 12.06 16.79 -0.86%
  YoY % 2,965.38% 40.54% -86.74% -82.49% 32.09% -28.17% -
  Horiz. % 94.94% 3.10% 2.20% 16.62% 94.88% 71.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.77 8.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.28% 100.00%
P/NAPS 0.22 0.24 0.23 0.28 0.24 0.35 0.37 -8.30%
  YoY % -8.33% 4.35% -17.86% 16.67% -31.43% -5.41% -
  Horiz. % 59.46% 64.86% 62.16% 75.68% 64.86% 94.59% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 12/03/07 28/02/06 -
Price 0.5000 0.4700 0.4400 0.5600 0.5800 0.6100 0.6800 -
P/RPS 0.11 0.11 0.10 0.10 0.11 0.13 0.16 -6.05%
  YoY % 0.00% 10.00% 0.00% -9.09% -15.38% -18.75% -
  Horiz. % 68.75% 68.75% 62.50% 62.50% 68.75% 81.25% 100.00%
P/EPS 6.40 178.55 244.44 33.47 6.74 8.87 6.75 -0.88%
  YoY % -96.42% -26.96% 630.33% 396.59% -24.01% 31.41% -
  Horiz. % 94.81% 2,645.19% 3,621.33% 495.85% 99.85% 131.41% 100.00%
EY 15.62 0.56 0.41 2.99 14.83 11.27 14.82 0.88%
  YoY % 2,689.29% 36.59% -86.29% -79.84% 31.59% -23.95% -
  Horiz. % 105.40% 3.78% 2.77% 20.18% 100.07% 76.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.20 7.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 111.56% 100.00%
P/NAPS 0.23 0.22 0.21 0.26 0.26 0.37 0.42 -9.54%
  YoY % 4.55% 4.76% -19.23% 0.00% -29.73% -11.90% -
  Horiz. % 54.76% 52.38% 50.00% 61.90% 61.90% 88.10% 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.
 


 

297  244  530  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.535+0.005 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 TIGER 0.09+0.015 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
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. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers