Highlights

[PWF] YoY Annualized Quarter Result on 2007-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     48.50%    YoY -     25.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 262,506 272,490 344,428 323,070 279,535 263,998 196,124 4.98%
  YoY % -3.66% -20.89% 6.61% 15.57% 5.89% 34.61% -
  Horiz. % 133.85% 138.94% 175.62% 164.73% 142.53% 134.61% 100.00%
PBT 6,833 686 1,946 6,889 6,596 11,278 2,466 18.50%
  YoY % 896.06% -64.75% -71.75% 4.44% -41.51% 357.34% -
  Horiz. % 277.09% 27.82% 78.91% 279.36% 267.48% 457.34% 100.00%
Tax -6,724 -599 -955 -1,197 -2,492 -3,758 -1,356 30.57%
  YoY % -1,022.54% 37.28% 20.22% 51.97% 33.69% -177.14% -
  Horiz. % 495.87% 44.17% 70.43% 88.27% 183.78% 277.14% 100.00%
NP 109 87 991 5,692 4,104 7,520 1,110 -32.06%
  YoY % 25.29% -91.22% -82.59% 38.69% -45.43% 577.48% -
  Horiz. % 9.82% 7.84% 89.28% 512.79% 369.73% 677.48% 100.00%
NP to SH 163 111 1,018 5,239 4,188 6,136 1,110 -27.35%
  YoY % 46.85% -89.10% -80.57% 25.10% -31.75% 452.79% -
  Horiz. % 14.68% 10.00% 91.71% 471.98% 377.30% 552.79% 100.00%
Tax Rate 98.40 % 87.32 % 49.08 % 17.38 % 37.78 % 33.32 % 54.99 % 10.18%
  YoY % 12.69% 77.91% 182.39% -54.00% 13.39% -39.41% -
  Horiz. % 178.94% 158.79% 89.25% 31.61% 68.70% 60.59% 100.00%
Total Cost 262,397 272,403 343,437 317,378 275,431 256,478 195,014 5.07%
  YoY % -3.67% -20.68% 8.21% 15.23% 7.39% 31.52% -
  Horiz. % 134.55% 139.68% 176.11% 162.75% 141.24% 131.52% 100.00%
Net Worth 130,038 129,499 128,979 138,249 99,266 99,253 97,523 4.91%
  YoY % 0.42% 0.40% -6.71% 39.27% 0.01% 1.77% -
  Horiz. % 133.34% 132.79% 132.25% 141.76% 101.79% 101.77% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 3,044 3,044 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.01% 100.00% -
Div Payout % - % - % - % - % 72.71 % 49.62 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 46.53% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 146.53% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 130,038 129,499 128,979 138,249 99,266 99,253 97,523 4.91%
  YoY % 0.42% 0.40% -6.71% 39.27% 0.01% 1.77% -
  Horiz. % 133.34% 132.79% 132.25% 141.76% 101.79% 101.77% 100.00%
NOSH 61,923 61,666 60,839 60,902 60,899 60,891 60,952 0.26%
  YoY % 0.42% 1.36% -0.10% 0.00% 0.01% -0.10% -
  Horiz. % 101.59% 101.17% 99.81% 99.92% 99.91% 99.90% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.04 % 0.03 % 0.29 % 1.76 % 1.47 % 2.85 % 0.57 % -35.76%
  YoY % 33.33% -89.66% -83.52% 19.73% -48.42% 400.00% -
  Horiz. % 7.02% 5.26% 50.88% 308.77% 257.89% 500.00% 100.00%
ROE 0.13 % 0.09 % 0.79 % 3.79 % 4.22 % 6.18 % 1.14 % -30.35%
  YoY % 44.44% -88.61% -79.16% -10.19% -31.72% 442.11% -
  Horiz. % 11.40% 7.89% 69.30% 332.46% 370.18% 542.11% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 423.92 441.88 566.13 530.47 459.01 433.55 321.77 4.70%
  YoY % -4.06% -21.95% 6.72% 15.57% 5.87% 34.74% -
  Horiz. % 131.75% 137.33% 175.94% 164.86% 142.65% 134.74% 100.00%
EPS 0.27 0.18 1.67 8.60 6.88 10.07 1.82 -27.23%
  YoY % 50.00% -89.22% -80.58% 25.00% -31.68% 453.30% -
  Horiz. % 14.84% 9.89% 91.76% 472.53% 378.02% 553.30% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 2.1000 2.1000 2.1200 2.2700 1.6300 1.6300 1.6000 4.63%
  YoY % 0.00% -0.94% -6.61% 39.26% 0.00% 1.87% -
  Horiz. % 131.25% 131.25% 132.50% 141.88% 101.87% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,296
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 145.60 151.13 191.03 179.19 155.04 146.42 108.78 4.98%
  YoY % -3.66% -20.89% 6.61% 15.58% 5.89% 34.60% -
  Horiz. % 133.85% 138.93% 175.61% 164.73% 142.53% 134.60% 100.00%
EPS 0.09 0.06 0.56 2.91 2.32 3.40 0.62 -27.49%
  YoY % 50.00% -89.29% -80.76% 25.43% -31.76% 448.39% -
  Horiz. % 14.52% 9.68% 90.32% 469.35% 374.19% 548.39% 100.00%
DPS 0.00 0.00 0.00 0.00 1.69 1.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.7212 0.7183 0.7154 0.7668 0.5506 0.5505 0.5409 4.91%
  YoY % 0.40% 0.41% -6.70% 39.27% 0.02% 1.77% -
  Horiz. % 133.33% 132.80% 132.26% 141.76% 101.79% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.5100 0.4900 0.6000 0.5400 0.5700 0.6000 0.7900 -
P/RPS 0.12 0.11 0.11 0.10 0.12 0.14 0.25 -11.51%
  YoY % 9.09% 0.00% 10.00% -16.67% -14.29% -44.00% -
  Horiz. % 48.00% 44.00% 44.00% 40.00% 48.00% 56.00% 100.00%
P/EPS 193.75 272.22 35.86 6.28 8.29 5.95 43.38 28.31%
  YoY % -28.83% 659.12% 471.02% -24.25% 39.33% -86.28% -
  Horiz. % 446.63% 627.52% 82.66% 14.48% 19.11% 13.72% 100.00%
EY 0.52 0.37 2.79 15.93 12.06 16.79 2.31 -22.00%
  YoY % 40.54% -86.74% -82.49% 32.09% -28.17% 626.84% -
  Horiz. % 22.51% 16.02% 120.78% 689.61% 522.08% 726.84% 100.00%
DY 0.00 0.00 0.00 0.00 8.77 8.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 5.28% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 105.28% 100.00% -
P/NAPS 0.24 0.23 0.28 0.24 0.35 0.37 0.49 -11.21%
  YoY % 4.35% -17.86% 16.67% -31.43% -5.41% -24.49% -
  Horiz. % 48.98% 46.94% 57.14% 48.98% 71.43% 75.51% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 12/03/07 28/02/06 28/02/05 -
Price 0.4700 0.4400 0.5600 0.5800 0.6100 0.6800 0.6900 -
P/RPS 0.11 0.10 0.10 0.11 0.13 0.16 0.21 -10.21%
  YoY % 10.00% 0.00% -9.09% -15.38% -18.75% -23.81% -
  Horiz. % 52.38% 47.62% 47.62% 52.38% 61.90% 76.19% 100.00%
P/EPS 178.55 244.44 33.47 6.74 8.87 6.75 37.89 29.47%
  YoY % -26.96% 630.33% 396.59% -24.01% 31.41% -82.19% -
  Horiz. % 471.23% 645.13% 88.33% 17.79% 23.41% 17.81% 100.00%
EY 0.56 0.41 2.99 14.83 11.27 14.82 2.64 -22.76%
  YoY % 36.59% -86.29% -79.84% 31.59% -23.95% 461.36% -
  Horiz. % 21.21% 15.53% 113.26% 561.74% 426.89% 561.36% 100.00%
DY 0.00 0.00 0.00 0.00 8.20 7.35 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.56% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.56% 100.00% -
P/NAPS 0.22 0.21 0.26 0.26 0.37 0.42 0.43 -10.56%
  YoY % 4.76% -19.23% 0.00% -29.73% -11.90% -2.33% -
  Horiz. % 51.16% 48.84% 60.47% 60.47% 86.05% 97.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. JAKS: What should I response? Any advice! Sslee blog
2. From Permafrost to Precipitation, Calvin Tan Research (At what stage is Glove, Steel/Aluminium & Palm Oil Stocks currently? THE INVESTMENT APPROACH OF CALVIN TAN
3. TAWIN: Enters into EV Market, where EV Copper Demand may potentially rise by 9-FOLD by 2027 gemfinding
4. PALM OIL - The Investment That Separates Billionaires from Millionaires (Reposted article) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 下跌股:速柏玛 RM4.17支撑 南洋行家论股
6. What pushes the stock price up or down? Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 7 May 2021 PublicInvest Research
8. SDRED's 31% Stake in Iron Ore Miner is Worth As Much as SDRED's Market Cap Already The Pelham Blue Fund
PARTNERS & BROKERS