Highlights

[PWF] YoY Annualized Quarter Result on 2006-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 12-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     25.54%    YoY -     -31.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 272,490 344,428 323,070 279,535 263,998 196,124 154,472 9.91%
  YoY % -20.89% 6.61% 15.57% 5.89% 34.61% 26.96% -
  Horiz. % 176.40% 222.97% 209.14% 180.96% 170.90% 126.96% 100.00%
PBT 686 1,946 6,889 6,596 11,278 2,466 11,545 -37.51%
  YoY % -64.75% -71.75% 4.44% -41.51% 357.34% -78.64% -
  Horiz. % 5.94% 16.86% 59.67% 57.13% 97.69% 21.36% 100.00%
Tax -599 -955 -1,197 -2,492 -3,758 -1,356 -3,526 -25.56%
  YoY % 37.28% 20.22% 51.97% 33.69% -177.14% 61.54% -
  Horiz. % 16.99% 27.08% 33.95% 70.67% 106.58% 38.46% 100.00%
NP 87 991 5,692 4,104 7,520 1,110 8,019 -52.92%
  YoY % -91.22% -82.59% 38.69% -45.43% 577.48% -86.16% -
  Horiz. % 1.08% 12.36% 70.98% 51.18% 93.78% 13.84% 100.00%
NP to SH 111 1,018 5,239 4,188 6,136 1,110 8,019 -50.97%
  YoY % -89.10% -80.57% 25.10% -31.75% 452.79% -86.16% -
  Horiz. % 1.38% 12.69% 65.33% 52.23% 76.52% 13.84% 100.00%
Tax Rate 87.32 % 49.08 % 17.38 % 37.78 % 33.32 % 54.99 % 30.54 % 19.12%
  YoY % 77.91% 182.39% -54.00% 13.39% -39.41% 80.06% -
  Horiz. % 285.92% 160.71% 56.91% 123.71% 109.10% 180.06% 100.00%
Total Cost 272,403 343,437 317,378 275,431 256,478 195,014 146,453 10.89%
  YoY % -20.68% 8.21% 15.23% 7.39% 31.52% 33.16% -
  Horiz. % 186.00% 234.50% 216.71% 188.07% 175.13% 133.16% 100.00%
Net Worth 129,499 128,979 138,249 99,266 99,253 97,523 91,129 6.03%
  YoY % 0.40% -6.71% 39.27% 0.01% 1.77% 7.02% -
  Horiz. % 142.11% 141.53% 151.71% 108.93% 108.92% 107.02% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 3,044 3,044 - - -
  YoY % 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.01% 100.00% - -
Div Payout % - % - % - % 72.71 % 49.62 % - % - % -
  YoY % 0.00% 0.00% 0.00% 46.53% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 146.53% 100.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 129,499 128,979 138,249 99,266 99,253 97,523 91,129 6.03%
  YoY % 0.40% -6.71% 39.27% 0.01% 1.77% 7.02% -
  Horiz. % 142.11% 141.53% 151.71% 108.93% 108.92% 107.02% 100.00%
NOSH 61,666 60,839 60,902 60,899 60,891 60,952 48,732 4.00%
  YoY % 1.36% -0.10% 0.00% 0.01% -0.10% 25.08% -
  Horiz. % 126.54% 124.84% 124.97% 124.97% 124.95% 125.08% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.03 % 0.29 % 1.76 % 1.47 % 2.85 % 0.57 % 5.19 % -57.60%
  YoY % -89.66% -83.52% 19.73% -48.42% 400.00% -89.02% -
  Horiz. % 0.58% 5.59% 33.91% 28.32% 54.91% 10.98% 100.00%
ROE 0.09 % 0.79 % 3.79 % 4.22 % 6.18 % 1.14 % 8.80 % -53.38%
  YoY % -88.61% -79.16% -10.19% -31.72% 442.11% -87.05% -
  Horiz. % 1.02% 8.98% 43.07% 47.95% 70.23% 12.95% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 441.88 566.13 530.47 459.01 433.55 321.77 316.98 5.69%
  YoY % -21.95% 6.72% 15.57% 5.87% 34.74% 1.51% -
  Horiz. % 139.40% 178.60% 167.35% 144.81% 136.78% 101.51% 100.00%
EPS 0.18 1.67 8.60 6.88 10.07 1.82 13.17 -51.07%
  YoY % -89.22% -80.58% 25.00% -31.68% 453.30% -86.18% -
  Horiz. % 1.37% 12.68% 65.30% 52.24% 76.46% 13.82% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 2.1000 2.1200 2.2700 1.6300 1.6300 1.6000 1.8700 1.95%
  YoY % -0.94% -6.61% 39.26% 0.00% 1.87% -14.44% -
  Horiz. % 112.30% 113.37% 121.39% 87.17% 87.17% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 156.65 198.01 185.73 160.70 151.77 112.75 88.80 9.91%
  YoY % -20.89% 6.61% 15.58% 5.88% 34.61% 26.97% -
  Horiz. % 176.41% 222.98% 209.16% 180.97% 170.91% 126.97% 100.00%
EPS 0.06 0.59 3.01 2.41 3.53 0.64 4.61 -51.47%
  YoY % -89.83% -80.40% 24.90% -31.73% 451.56% -86.12% -
  Horiz. % 1.30% 12.80% 65.29% 52.28% 76.57% 13.88% 100.00%
DPS 0.00 0.00 0.00 1.75 1.75 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.7445 0.7415 0.7948 0.5707 0.5706 0.5607 0.5239 6.03%
  YoY % 0.40% -6.71% 39.27% 0.02% 1.77% 7.02% -
  Horiz. % 142.11% 141.53% 151.71% 108.93% 108.91% 107.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.4900 0.6000 0.5400 0.5700 0.6000 0.7900 1.3100 -
P/RPS 0.11 0.11 0.10 0.12 0.14 0.25 0.41 -19.67%
  YoY % 0.00% 10.00% -16.67% -14.29% -44.00% -39.02% -
  Horiz. % 26.83% 26.83% 24.39% 29.27% 34.15% 60.98% 100.00%
P/EPS 272.22 35.86 6.28 8.29 5.95 43.38 7.96 80.07%
  YoY % 659.12% 471.02% -24.25% 39.33% -86.28% 444.97% -
  Horiz. % 3,419.85% 450.50% 78.89% 104.15% 74.75% 544.97% 100.00%
EY 0.37 2.79 15.93 12.06 16.79 2.31 12.56 -44.40%
  YoY % -86.74% -82.49% 32.09% -28.17% 626.84% -81.61% -
  Horiz. % 2.95% 22.21% 126.83% 96.02% 133.68% 18.39% 100.00%
DY 0.00 0.00 0.00 8.77 8.33 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 5.28% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.28% 100.00% - -
P/NAPS 0.23 0.28 0.24 0.35 0.37 0.49 0.70 -16.92%
  YoY % -17.86% 16.67% -31.43% -5.41% -24.49% -30.00% -
  Horiz. % 32.86% 40.00% 34.29% 50.00% 52.86% 70.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 12/03/07 28/02/06 28/02/05 27/02/04 -
Price 0.4400 0.5600 0.5800 0.6100 0.6800 0.6900 1.0600 -
P/RPS 0.10 0.10 0.11 0.13 0.16 0.21 0.33 -18.03%
  YoY % 0.00% -9.09% -15.38% -18.75% -23.81% -36.36% -
  Horiz. % 30.30% 30.30% 33.33% 39.39% 48.48% 63.64% 100.00%
P/EPS 244.44 33.47 6.74 8.87 6.75 37.89 6.44 83.22%
  YoY % 630.33% 396.59% -24.01% 31.41% -82.19% 488.35% -
  Horiz. % 3,795.65% 519.72% 104.66% 137.73% 104.81% 588.35% 100.00%
EY 0.41 2.99 14.83 11.27 14.82 2.64 15.52 -45.40%
  YoY % -86.29% -79.84% 31.59% -23.95% 461.36% -82.99% -
  Horiz. % 2.64% 19.27% 95.55% 72.62% 95.49% 17.01% 100.00%
DY 0.00 0.00 0.00 8.20 7.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 11.56% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.56% 100.00% - -
P/NAPS 0.21 0.26 0.26 0.37 0.42 0.43 0.57 -15.32%
  YoY % -19.23% 0.00% -29.73% -11.90% -2.33% -24.56% -
  Horiz. % 36.84% 45.61% 45.61% 64.91% 73.68% 75.44% 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
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

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