[PWF] YoY Annualized Quarter Result on 2004-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 323,070 279,535 263,998 196,124 154,472 161,176 141,534 14.74% YoY % 15.57% 5.89% 34.61% 26.96% -4.16% 13.88% - Horiz. % 228.26% 197.50% 186.53% 138.57% 109.14% 113.88% 100.00%
PBT 6,889 6,596 11,278 2,466 11,545 11,179 10,023 -6.06% YoY % 4.44% -41.51% 357.34% -78.64% 3.27% 11.53% - Horiz. % 68.73% 65.81% 112.52% 24.60% 115.19% 111.53% 100.00%
Tax -1,197 -2,492 -3,758 -1,356 -3,526 -2,817 -2,743 -12.90% YoY % 51.97% 33.69% -177.14% 61.54% -25.17% -2.70% - Horiz. % 43.64% 90.85% 137.00% 49.43% 128.55% 102.70% 100.00%
NP 5,692 4,104 7,520 1,110 8,019 8,362 7,280 -4.02% YoY % 38.69% -45.43% 577.48% -86.16% -4.10% 14.86% - Horiz. % 78.19% 56.37% 103.30% 15.25% 110.15% 114.86% 100.00%
NP to SH 5,239 4,188 6,136 1,110 8,019 8,362 7,280 -5.33% YoY % 25.10% -31.75% 452.79% -86.16% -4.10% 14.86% - Horiz. % 71.96% 57.53% 84.29% 15.25% 110.15% 114.86% 100.00%
Tax Rate 17.38 % 37.78 % 33.32 % 54.99 % 30.54 % 25.20 % 27.37 % -7.29% YoY % -54.00% 13.39% -39.41% 80.06% 21.19% -7.93% - Horiz. % 63.50% 138.03% 121.74% 200.91% 111.58% 92.07% 100.00%
Total Cost 317,378 275,431 256,478 195,014 146,453 152,814 134,254 15.41% YoY % 15.23% 7.39% 31.52% 33.16% -4.16% 13.82% - Horiz. % 236.40% 205.16% 191.04% 145.26% 109.09% 113.82% 100.00%
Net Worth 138,249 99,266 99,253 97,523 91,129 80,721 - - YoY % 39.27% 0.01% 1.77% 7.02% 12.89% 0.00% - Horiz. % 171.27% 122.97% 122.96% 120.82% 112.89% 100.00% -
Dividend 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 3,044 3,044 - - - - - YoY % 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.01% 100.00% - - - -
Div Payout % - % 72.71 % 49.62 % - % - % - % - % - YoY % 0.00% 46.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 146.53% 100.00% - - - -
Equity 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 138,249 99,266 99,253 97,523 91,129 80,721 - - YoY % 39.27% 0.01% 1.77% 7.02% 12.89% 0.00% - Horiz. % 171.27% 122.97% 122.96% 120.82% 112.89% 100.00% -
NOSH 60,902 60,899 60,891 60,952 48,732 44,597 - - YoY % 0.00% 0.01% -0.10% 25.08% 9.27% 0.00% - Horiz. % 136.56% 136.55% 136.54% 136.67% 109.27% 100.00% -
Ratio Analysis 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.76 % 1.47 % 2.85 % 0.57 % 5.19 % 5.19 % 5.14 % -16.35% YoY % 19.73% -48.42% 400.00% -89.02% 0.00% 0.97% - Horiz. % 34.24% 28.60% 55.45% 11.09% 100.97% 100.97% 100.00%
ROE 3.79 % 4.22 % 6.18 % 1.14 % 8.80 % 10.36 % - % - YoY % -10.19% -31.72% 442.11% -87.05% -15.06% 0.00% - Horiz. % 36.58% 40.73% 59.65% 11.00% 84.94% 100.00% -
Per Share 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 530.47 459.01 433.55 321.77 316.98 361.40 - - YoY % 15.57% 5.87% 34.74% 1.51% -12.29% 0.00% - Horiz. % 146.78% 127.01% 119.96% 89.03% 87.71% 100.00% -
EPS 8.60 6.88 10.07 1.82 13.17 18.75 20.11 -13.20% YoY % 25.00% -31.68% 453.30% -86.18% -29.76% -6.76% - Horiz. % 42.76% 34.21% 50.07% 9.05% 65.49% 93.24% 100.00%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 2.2700 1.6300 1.6300 1.6000 1.8700 1.8100 1.8300 3.65% YoY % 39.26% 0.00% 1.87% -14.44% 3.31% -1.09% - Horiz. % 124.04% 89.07% 89.07% 87.43% 102.19% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 185.65 160.64 151.71 112.70 88.77 92.62 81.33 14.74% YoY % 15.57% 5.89% 34.61% 26.96% -4.16% 13.88% - Horiz. % 228.27% 197.52% 186.54% 138.57% 109.15% 113.88% 100.00%
EPS 3.01 2.41 3.53 0.64 4.61 4.81 4.18 -5.32% YoY % 24.90% -31.73% 451.56% -86.12% -4.16% 15.07% - Horiz. % 72.01% 57.66% 84.45% 15.31% 110.29% 115.07% 100.00%
DPS 0.00 1.75 1.75 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.7945 0.5704 0.5704 0.5604 0.5237 0.4639 1.8300 -12.98% YoY % 39.29% 0.00% 1.78% 7.01% 12.89% -74.65% - Horiz. % 43.42% 31.17% 31.17% 30.62% 28.62% 25.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.5400 0.5700 0.6000 0.7900 1.3100 0.8200 0.0000 -
P/RPS 0.10 0.12 0.14 0.25 0.41 0.23 0.00 - YoY % -16.67% -14.29% -44.00% -39.02% 78.26% 0.00% - Horiz. % 43.48% 52.17% 60.87% 108.70% 178.26% 100.00% -
P/EPS 6.28 8.29 5.95 43.38 7.96 4.37 0.00 - YoY % -24.25% 39.33% -86.28% 444.97% 82.15% 0.00% - Horiz. % 143.71% 189.70% 136.16% 992.68% 182.15% 100.00% -
EY 15.93 12.06 16.79 2.31 12.56 22.87 0.00 - YoY % 32.09% -28.17% 626.84% -81.61% -45.08% 0.00% - Horiz. % 69.65% 52.73% 73.41% 10.10% 54.92% 100.00% -
DY 0.00 8.77 8.33 0.00 0.00 0.00 0.00 - YoY % 0.00% 5.28% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.28% 100.00% - - - -
P/NAPS 0.24 0.35 0.37 0.49 0.70 0.45 0.00 - YoY % -31.43% -5.41% -24.49% -30.00% 55.56% 0.00% - Horiz. % 53.33% 77.78% 82.22% 108.89% 155.56% 100.00% -
Price Multiplier on Announcement Date 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.5800 0.6100 0.6800 0.6900 1.0600 0.6900 0.0000 -
P/RPS 0.11 0.13 0.16 0.21 0.33 0.19 0.00 - YoY % -15.38% -18.75% -23.81% -36.36% 73.68% 0.00% - Horiz. % 57.89% 68.42% 84.21% 110.53% 173.68% 100.00% -
P/EPS 6.74 8.87 6.75 37.89 6.44 3.68 0.00 - YoY % -24.01% 31.41% -82.19% 488.35% 75.00% 0.00% - Horiz. % 183.15% 241.03% 183.42% 1,029.62% 175.00% 100.00% -
EY 14.83 11.27 14.82 2.64 15.52 27.17 0.00 - YoY % 31.59% -23.95% 461.36% -82.99% -42.88% 0.00% - Horiz. % 54.58% 41.48% 54.55% 9.72% 57.12% 100.00% -
DY 0.00 8.20 7.35 0.00 0.00 0.00 0.00 - YoY % 0.00% 11.56% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 111.56% 100.00% - - - -
P/NAPS 0.26 0.37 0.42 0.43 0.57 0.38 0.00 - YoY % -29.73% -11.90% -2.33% -24.56% 50.00% 0.00% - Horiz. % 68.42% 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.
Comment
PWGB - Dec 2004.xls 
