Highlights

[PWF] YoY Annualized Quarter Result on 2005-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     5.02%    YoY -     452.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 344,428 323,070 279,535 263,998 196,124 154,472 161,176 13.48%
  YoY % 6.61% 15.57% 5.89% 34.61% 26.96% -4.16% -
  Horiz. % 213.70% 200.45% 173.43% 163.79% 121.68% 95.84% 100.00%
PBT 1,946 6,889 6,596 11,278 2,466 11,545 11,179 -25.26%
  YoY % -71.75% 4.44% -41.51% 357.34% -78.64% 3.27% -
  Horiz. % 17.41% 61.62% 59.00% 100.89% 22.06% 103.27% 100.00%
Tax -955 -1,197 -2,492 -3,758 -1,356 -3,526 -2,817 -16.48%
  YoY % 20.22% 51.97% 33.69% -177.14% 61.54% -25.17% -
  Horiz. % 33.90% 42.49% 88.46% 133.40% 48.14% 125.17% 100.00%
NP 991 5,692 4,104 7,520 1,110 8,019 8,362 -29.89%
  YoY % -82.59% 38.69% -45.43% 577.48% -86.16% -4.10% -
  Horiz. % 11.85% 68.07% 49.08% 89.93% 13.27% 95.90% 100.00%
NP to SH 1,018 5,239 4,188 6,136 1,110 8,019 8,362 -29.58%
  YoY % -80.57% 25.10% -31.75% 452.79% -86.16% -4.10% -
  Horiz. % 12.17% 62.65% 50.08% 73.38% 13.27% 95.90% 100.00%
Tax Rate 49.08 % 17.38 % 37.78 % 33.32 % 54.99 % 30.54 % 25.20 % 11.74%
  YoY % 182.39% -54.00% 13.39% -39.41% 80.06% 21.19% -
  Horiz. % 194.76% 68.97% 149.92% 132.22% 218.21% 121.19% 100.00%
Total Cost 343,437 317,378 275,431 256,478 195,014 146,453 152,814 14.44%
  YoY % 8.21% 15.23% 7.39% 31.52% 33.16% -4.16% -
  Horiz. % 224.74% 207.69% 180.24% 167.84% 127.62% 95.84% 100.00%
Net Worth 128,979 138,249 99,266 99,253 97,523 91,129 80,721 8.12%
  YoY % -6.71% 39.27% 0.01% 1.77% 7.02% 12.89% -
  Horiz. % 159.78% 171.27% 122.97% 122.96% 120.82% 112.89% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 3,044 3,044 - - - -
  YoY % 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.01% 100.00% - - -
Div Payout % - % - % 72.71 % 49.62 % - % - % - % -
  YoY % 0.00% 0.00% 46.53% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 146.53% 100.00% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 128,979 138,249 99,266 99,253 97,523 91,129 80,721 8.12%
  YoY % -6.71% 39.27% 0.01% 1.77% 7.02% 12.89% -
  Horiz. % 159.78% 171.27% 122.97% 122.96% 120.82% 112.89% 100.00%
NOSH 60,839 60,902 60,899 60,891 60,952 48,732 44,597 5.31%
  YoY % -0.10% 0.00% 0.01% -0.10% 25.08% 9.27% -
  Horiz. % 136.42% 136.56% 136.55% 136.54% 136.67% 109.27% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.29 % 1.76 % 1.47 % 2.85 % 0.57 % 5.19 % 5.19 % -38.14%
  YoY % -83.52% 19.73% -48.42% 400.00% -89.02% 0.00% -
  Horiz. % 5.59% 33.91% 28.32% 54.91% 10.98% 100.00% 100.00%
ROE 0.79 % 3.79 % 4.22 % 6.18 % 1.14 % 8.80 % 10.36 % -34.85%
  YoY % -79.16% -10.19% -31.72% 442.11% -87.05% -15.06% -
  Horiz. % 7.63% 36.58% 40.73% 59.65% 11.00% 84.94% 100.00%
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 566.13 530.47 459.01 433.55 321.77 316.98 361.40 7.76%
  YoY % 6.72% 15.57% 5.87% 34.74% 1.51% -12.29% -
  Horiz. % 156.65% 146.78% 127.01% 119.96% 89.03% 87.71% 100.00%
EPS 1.67 8.60 6.88 10.07 1.82 13.17 18.75 -33.15%
  YoY % -80.58% 25.00% -31.68% 453.30% -86.18% -29.76% -
  Horiz. % 8.91% 45.87% 36.69% 53.71% 9.71% 70.24% 100.00%
DPS 0.00 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% 0.00% 100.00% 100.00% - - -
NAPS 2.1200 2.2700 1.6300 1.6300 1.6000 1.8700 1.8100 2.67%
  YoY % -6.61% 39.26% 0.00% 1.87% -14.44% 3.31% -
  Horiz. % 117.13% 125.41% 90.06% 90.06% 88.40% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 198.01 185.73 160.70 151.77 112.75 88.80 92.66 13.48%
  YoY % 6.61% 15.58% 5.88% 34.61% 26.97% -4.17% -
  Horiz. % 213.70% 200.44% 173.43% 163.79% 121.68% 95.83% 100.00%
EPS 0.59 3.01 2.41 3.53 0.64 4.61 4.81 -29.49%
  YoY % -80.40% 24.90% -31.73% 451.56% -86.12% -4.16% -
  Horiz. % 12.27% 62.58% 50.10% 73.39% 13.31% 95.84% 100.00%
DPS 0.00 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% 0.00% 100.00% 100.00% - - -
NAPS 0.7415 0.7948 0.5707 0.5706 0.5607 0.5239 0.4641 8.11%
  YoY % -6.71% 39.27% 0.02% 1.77% 7.02% 12.89% -
  Horiz. % 159.77% 171.26% 122.97% 122.95% 120.81% 112.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.6000 0.5400 0.5700 0.6000 0.7900 1.3100 0.8200 -
P/RPS 0.11 0.10 0.12 0.14 0.25 0.41 0.23 -11.56%
  YoY % 10.00% -16.67% -14.29% -44.00% -39.02% 78.26% -
  Horiz. % 47.83% 43.48% 52.17% 60.87% 108.70% 178.26% 100.00%
P/EPS 35.86 6.28 8.29 5.95 43.38 7.96 4.37 41.98%
  YoY % 471.02% -24.25% 39.33% -86.28% 444.97% 82.15% -
  Horiz. % 820.59% 143.71% 189.70% 136.16% 992.68% 182.15% 100.00%
EY 2.79 15.93 12.06 16.79 2.31 12.56 22.87 -29.55%
  YoY % -82.49% 32.09% -28.17% 626.84% -81.61% -45.08% -
  Horiz. % 12.20% 69.65% 52.73% 73.41% 10.10% 54.92% 100.00%
DY 0.00 0.00 8.77 8.33 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 5.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.28% 100.00% - - -
P/NAPS 0.28 0.24 0.35 0.37 0.49 0.70 0.45 -7.60%
  YoY % 16.67% -31.43% -5.41% -24.49% -30.00% 55.56% -
  Horiz. % 62.22% 53.33% 77.78% 82.22% 108.89% 155.56% 100.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.5600 0.5800 0.6100 0.6800 0.6900 1.0600 0.6900 -
P/RPS 0.10 0.11 0.13 0.16 0.21 0.33 0.19 -10.14%
  YoY % -9.09% -15.38% -18.75% -23.81% -36.36% 73.68% -
  Horiz. % 52.63% 57.89% 68.42% 84.21% 110.53% 173.68% 100.00%
P/EPS 33.47 6.74 8.87 6.75 37.89 6.44 3.68 44.43%
  YoY % 396.59% -24.01% 31.41% -82.19% 488.35% 75.00% -
  Horiz. % 909.51% 183.15% 241.03% 183.42% 1,029.62% 175.00% 100.00%
EY 2.99 14.83 11.27 14.82 2.64 15.52 27.17 -30.75%
  YoY % -79.84% 31.59% -23.95% 461.36% -82.99% -42.88% -
  Horiz. % 11.00% 54.58% 41.48% 54.55% 9.72% 57.12% 100.00%
DY 0.00 0.00 8.20 7.35 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 11.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.56% 100.00% - - -
P/NAPS 0.26 0.26 0.37 0.42 0.43 0.57 0.38 -6.12%
  YoY % 0.00% -29.73% -11.90% -2.33% -24.56% 50.00% -
  Horiz. % 68.42% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers