Highlights

[PWF] YoY Annualized Quarter Result on 2003-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2003
Quarter 31-Dec-2003  [#4]
Profit Trend QoQ -     -3.18%    YoY -     -4.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 279,535 263,998 196,124 154,472 161,176 141,534 - -
  YoY % 5.89% 34.61% 26.96% -4.16% 13.88% 0.00% -
  Horiz. % 197.50% 186.53% 138.57% 109.14% 113.88% 100.00% -
PBT 6,596 11,278 2,466 11,545 11,179 10,023 - -
  YoY % -41.51% 357.34% -78.64% 3.27% 11.53% 0.00% -
  Horiz. % 65.81% 112.52% 24.60% 115.19% 111.53% 100.00% -
Tax -2,492 -3,758 -1,356 -3,526 -2,817 -2,743 - -
  YoY % 33.69% -177.14% 61.54% -25.17% -2.70% 0.00% -
  Horiz. % 90.85% 137.00% 49.43% 128.55% 102.70% 100.00% -
NP 4,104 7,520 1,110 8,019 8,362 7,280 - -
  YoY % -45.43% 577.48% -86.16% -4.10% 14.86% 0.00% -
  Horiz. % 56.37% 103.30% 15.25% 110.15% 114.86% 100.00% -
NP to SH 4,188 6,136 1,110 8,019 8,362 7,280 - -
  YoY % -31.75% 452.79% -86.16% -4.10% 14.86% 0.00% -
  Horiz. % 57.53% 84.29% 15.25% 110.15% 114.86% 100.00% -
Tax Rate 37.78 % 33.32 % 54.99 % 30.54 % 25.20 % 27.37 % - % -
  YoY % 13.39% -39.41% 80.06% 21.19% -7.93% 0.00% -
  Horiz. % 138.03% 121.74% 200.91% 111.58% 92.07% 100.00% -
Total Cost 275,431 256,478 195,014 146,453 152,814 134,254 - -
  YoY % 7.39% 31.52% 33.16% -4.16% 13.82% 0.00% -
  Horiz. % 205.16% 191.04% 145.26% 109.09% 113.82% 100.00% -
Net Worth 99,266 99,253 97,523 91,129 80,721 - - -
  YoY % 0.01% 1.77% 7.02% 12.89% 0.00% 0.00% -
  Horiz. % 122.97% 122.96% 120.82% 112.89% 100.00% - -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,044 3,044 - - - - - -
  YoY % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% - - - - -
Div Payout % 72.71 % 49.62 % - % - % - % - % - % -
  YoY % 46.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.53% 100.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 99,266 99,253 97,523 91,129 80,721 - - -
  YoY % 0.01% 1.77% 7.02% 12.89% 0.00% 0.00% -
  Horiz. % 122.97% 122.96% 120.82% 112.89% 100.00% - -
NOSH 60,899 60,891 60,952 48,732 44,597 - - -
  YoY % 0.01% -0.10% 25.08% 9.27% 0.00% 0.00% -
  Horiz. % 136.55% 136.54% 136.67% 109.27% 100.00% - -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.47 % 2.85 % 0.57 % 5.19 % 5.19 % 5.14 % - % -
  YoY % -48.42% 400.00% -89.02% 0.00% 0.97% 0.00% -
  Horiz. % 28.60% 55.45% 11.09% 100.97% 100.97% 100.00% -
ROE 4.22 % 6.18 % 1.14 % 8.80 % 10.36 % - % - % -
  YoY % -31.72% 442.11% -87.05% -15.06% 0.00% 0.00% -
  Horiz. % 40.73% 59.65% 11.00% 84.94% 100.00% - -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 459.01 433.55 321.77 316.98 361.40 - - -
  YoY % 5.87% 34.74% 1.51% -12.29% 0.00% 0.00% -
  Horiz. % 127.01% 119.96% 89.03% 87.71% 100.00% - -
EPS 6.88 10.07 1.82 13.17 18.75 20.11 - -
  YoY % -31.68% 453.30% -86.18% -29.76% -6.76% 0.00% -
  Horiz. % 34.21% 50.07% 9.05% 65.49% 93.24% 100.00% -
DPS 5.00 5.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.6300 1.6300 1.6000 1.8700 1.8100 1.8300 1.6300 -
  YoY % 0.00% 1.87% -14.44% 3.31% -1.09% 12.27% -
  Horiz. % 100.00% 100.00% 98.16% 114.72% 111.04% 112.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 160.70 151.77 112.75 88.80 92.66 81.37 - -
  YoY % 5.88% 34.61% 26.97% -4.17% 13.87% 0.00% -
  Horiz. % 197.49% 186.52% 138.56% 109.13% 113.87% 100.00% -
EPS 2.41 3.53 0.64 4.61 4.81 4.19 - -
  YoY % -31.73% 451.56% -86.12% -4.16% 14.80% 0.00% -
  Horiz. % 57.52% 84.25% 15.27% 110.02% 114.80% 100.00% -
DPS 1.75 1.75 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.5707 0.5706 0.5607 0.5239 0.4641 1.8300 1.6300 -16.04%
  YoY % 0.02% 1.77% 7.02% 12.89% -74.64% 12.27% -
  Horiz. % 35.01% 35.01% 34.40% 32.14% 28.47% 112.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.5700 0.6000 0.7900 1.3100 0.8200 0.0000 0.0000 -
P/RPS 0.12 0.14 0.25 0.41 0.23 0.00 0.00 -
  YoY % -14.29% -44.00% -39.02% 78.26% 0.00% 0.00% -
  Horiz. % 52.17% 60.87% 108.70% 178.26% 100.00% - -
P/EPS 8.29 5.95 43.38 7.96 4.37 0.00 0.00 -
  YoY % 39.33% -86.28% 444.97% 82.15% 0.00% 0.00% -
  Horiz. % 189.70% 136.16% 992.68% 182.15% 100.00% - -
EY 12.06 16.79 2.31 12.56 22.87 0.00 0.00 -
  YoY % -28.17% 626.84% -81.61% -45.08% 0.00% 0.00% -
  Horiz. % 52.73% 73.41% 10.10% 54.92% 100.00% - -
DY 8.77 8.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 5.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.28% 100.00% - - - - -
P/NAPS 0.35 0.37 0.49 0.70 0.45 0.00 0.00 -
  YoY % -5.41% -24.49% -30.00% 55.56% 0.00% 0.00% -
  Horiz. % 77.78% 82.22% 108.89% 155.56% 100.00% - -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.6100 0.6800 0.6900 1.0600 0.6900 0.0000 0.0000 -
P/RPS 0.13 0.16 0.21 0.33 0.19 0.00 0.00 -
  YoY % -18.75% -23.81% -36.36% 73.68% 0.00% 0.00% -
  Horiz. % 68.42% 84.21% 110.53% 173.68% 100.00% - -
P/EPS 8.87 6.75 37.89 6.44 3.68 0.00 0.00 -
  YoY % 31.41% -82.19% 488.35% 75.00% 0.00% 0.00% -
  Horiz. % 241.03% 183.42% 1,029.62% 175.00% 100.00% - -
EY 11.27 14.82 2.64 15.52 27.17 0.00 0.00 -
  YoY % -23.95% 461.36% -82.99% -42.88% 0.00% 0.00% -
  Horiz. % 41.48% 54.55% 9.72% 57.12% 100.00% - -
DY 8.20 7.35 0.00 0.00 0.00 0.00 0.00 -
  YoY % 11.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.56% 100.00% - - - - -
P/NAPS 0.37 0.42 0.43 0.57 0.38 0.00 0.00 -
  YoY % -11.90% -2.33% -24.56% 50.00% 0.00% 0.00% -
  Horiz. % 97.37% 110.53% 113.16% 150.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers