Highlights

[PWF] YoY Annualized Quarter Result on 2006-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     84.92%    YoY -     -42.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 268,856 347,189 310,369 266,689 256,957 183,736 148,018 10.45%
  YoY % -22.56% 11.86% 16.38% 3.79% 39.85% 24.13% -
  Horiz. % 181.64% 234.56% 209.68% 180.17% 173.60% 124.13% 100.00%
PBT 724 3,624 7,493 4,674 10,092 -854 11,746 -37.12%
  YoY % -80.02% -51.64% 60.30% -53.68% 1,280.81% -107.28% -
  Horiz. % 6.16% 30.85% 63.79% 39.80% 85.91% -7.28% 100.00%
Tax 160 -3,225 -3,776 -2,033 -2,996 -293 -3,464 -
  YoY % 104.96% 14.58% -85.70% 32.13% -921.36% 91.53% -
  Horiz. % -4.62% 93.11% 109.01% 58.70% 86.49% 8.47% 100.00%
NP 884 398 3,717 2,641 7,096 -1,148 8,282 -31.10%
  YoY % 121.74% -89.28% 40.74% -62.78% 718.12% -113.86% -
  Horiz. % 10.67% 4.81% 44.88% 31.89% 85.67% -13.86% 100.00%
NP to SH 882 584 3,528 3,336 5,842 -1,148 8,282 -31.12%
  YoY % 51.14% -83.45% 5.76% -42.90% 608.94% -113.86% -
  Horiz. % 10.66% 7.05% 42.59% 40.28% 70.54% -13.86% 100.00%
Tax Rate -22.10 % 89.00 % 50.39 % 43.50 % 29.69 % - % 29.49 % -
  YoY % -124.83% 76.62% 15.84% 46.51% 0.00% 0.00% -
  Horiz. % -74.94% 301.80% 170.87% 147.51% 100.68% 0.00% 100.00%
Total Cost 267,972 346,790 306,652 264,048 249,861 184,884 139,736 11.45%
  YoY % -22.73% 13.09% 16.13% 5.68% 35.14% 32.31% -
  Horiz. % 191.77% 248.18% 219.45% 188.96% 178.81% 132.31% 100.00%
Net Worth 129,363 135,658 104,254 103,489 92,637 86,099 91,109 6.01%
  YoY % -4.64% 30.12% 0.74% 11.71% 7.59% -5.50% -
  Horiz. % 141.99% 148.90% 114.43% 113.59% 101.68% 94.50% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 129,363 135,658 104,254 103,489 92,637 86,099 91,109 6.01%
  YoY % -4.64% 30.12% 0.74% 11.71% 7.59% -5.50% -
  Horiz. % 141.99% 148.90% 114.43% 113.59% 101.68% 94.50% 100.00%
NOSH 60,733 60,833 60,967 60,875 60,945 61,063 48,721 3.74%
  YoY % -0.16% -0.22% 0.15% -0.11% -0.19% 25.33% -
  Horiz. % 124.66% 124.86% 125.14% 124.95% 125.09% 125.33% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.33 % 0.11 % 1.20 % 0.99 % 2.76 % -0.62 % 5.60 % -37.59%
  YoY % 200.00% -90.83% 21.21% -64.13% 545.16% -111.07% -
  Horiz. % 5.89% 1.96% 21.43% 17.68% 49.29% -11.07% 100.00%
ROE 0.68 % 0.43 % 3.38 % 3.22 % 6.31 % -1.33 % 9.09 % -35.06%
  YoY % 58.14% -87.28% 4.97% -48.97% 574.44% -114.63% -
  Horiz. % 7.48% 4.73% 37.18% 35.42% 69.42% -14.63% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 442.68 570.72 509.07 438.09 421.62 300.89 303.81 6.47%
  YoY % -22.43% 12.11% 16.20% 3.91% 40.12% -0.96% -
  Horiz. % 145.71% 187.85% 167.56% 144.20% 138.78% 99.04% 100.00%
EPS 1.45 0.96 5.79 5.48 9.59 -1.88 17.00 -33.63%
  YoY % 51.04% -83.42% 5.66% -42.86% 610.11% -111.06% -
  Horiz. % 8.53% 5.65% 34.06% 32.24% 56.41% -11.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1300 2.2300 1.7100 1.7000 1.5200 1.4100 1.8700 2.19%
  YoY % -4.48% 30.41% 0.59% 11.84% 7.80% -24.60% -
  Horiz. % 113.90% 119.25% 91.44% 90.91% 81.28% 75.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 154.50 199.51 178.35 153.25 147.66 105.58 85.06 10.45%
  YoY % -22.56% 11.86% 16.38% 3.79% 39.86% 24.12% -
  Horiz. % 181.64% 234.55% 209.68% 180.17% 173.60% 124.12% 100.00%
EPS 0.51 0.34 2.03 1.92 3.36 -0.66 4.76 -31.06%
  YoY % 50.00% -83.25% 5.73% -42.86% 609.09% -113.87% -
  Horiz. % 10.71% 7.14% 42.65% 40.34% 70.59% -13.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7434 0.7796 0.5991 0.5947 0.5323 0.4948 0.5236 6.01%
  YoY % -4.64% 30.13% 0.74% 11.72% 7.58% -5.50% -
  Horiz. % 141.98% 148.89% 114.42% 113.58% 101.66% 94.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.4400 0.5000 0.6000 0.6100 0.5200 0.8400 1.1200 -
P/RPS 0.10 0.09 0.12 0.14 0.12 0.28 0.37 -19.58%
  YoY % 11.11% -25.00% -14.29% 16.67% -57.14% -24.32% -
  Horiz. % 27.03% 24.32% 32.43% 37.84% 32.43% 75.68% 100.00%
P/EPS 30.28 52.08 10.37 11.13 5.42 -44.68 6.59 28.91%
  YoY % -41.86% 402.22% -6.83% 105.35% 112.13% -778.00% -
  Horiz. % 459.48% 790.29% 157.36% 168.89% 82.25% -678.00% 100.00%
EY 3.30 1.92 9.64 8.98 18.44 -2.24 15.18 -22.44%
  YoY % 71.88% -80.08% 7.35% -51.30% 923.21% -114.76% -
  Horiz. % 21.74% 12.65% 63.50% 59.16% 121.48% -14.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.22 0.35 0.36 0.34 0.60 0.60 -16.04%
  YoY % -4.55% -37.14% -2.78% 5.88% -43.33% 0.00% -
  Horiz. % 35.00% 36.67% 58.33% 60.00% 56.67% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 -
Price 0.4900 0.6500 0.6200 0.6100 0.4700 0.8000 1.3500 -
P/RPS 0.11 0.11 0.12 0.14 0.11 0.27 0.44 -20.61%
  YoY % 0.00% -8.33% -14.29% 27.27% -59.26% -38.64% -
  Horiz. % 25.00% 25.00% 27.27% 31.82% 25.00% 61.36% 100.00%
P/EPS 33.72 67.71 10.71 11.13 4.90 -42.55 7.94 27.23%
  YoY % -50.20% 532.21% -3.77% 127.14% 111.52% -635.89% -
  Horiz. % 424.69% 852.77% 134.89% 140.18% 61.71% -535.89% 100.00%
EY 2.97 1.48 9.33 8.98 20.40 -2.35 12.59 -21.38%
  YoY % 100.68% -84.14% 3.90% -55.98% 968.09% -118.67% -
  Horiz. % 23.59% 11.76% 74.11% 71.33% 162.03% -18.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.29 0.36 0.36 0.31 0.57 0.72 -17.31%
  YoY % -20.69% -19.44% 0.00% 16.13% -45.61% -20.83% -
  Horiz. % 31.94% 40.28% 50.00% 50.00% 43.06% 79.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS