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 - 173,946
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 150.91 156.65 198.01 185.73 160.70 151.77 112.75 4.98%
  YoY % -3.66% -20.89% 6.61% 15.58% 5.88% 34.61% -
  Horiz. % 133.84% 138.94% 175.62% 164.73% 142.53% 134.61% 100.00%
EPS 0.09 0.06 0.59 3.01 2.41 3.53 0.64 -27.88%
  YoY % 50.00% -89.83% -80.40% 24.90% -31.73% 451.56% -
  Horiz. % 14.06% 9.38% 92.19% 470.31% 376.56% 551.56% 100.00%
DPS 0.00 0.00 0.00 0.00 1.75 1.75 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 0.7476 0.7445 0.7415 0.7948 0.5707 0.5706 0.5607 4.91%
  YoY % 0.42% 0.40% -6.71% 39.27% 0.02% 1.77% -
  Horiz. % 133.33% 132.78% 132.25% 141.75% 101.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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