Highlights

[PWF] YoY Cumulative Quarter Result on 2005-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     46.90%    YoY -     608.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 260,392 232,777 200,017 192,718 137,802 111,014 118,863 13.95%
  YoY % 11.86% 16.38% 3.79% 39.85% 24.13% -6.60% -
  Horiz. % 219.07% 195.84% 168.28% 162.13% 115.93% 93.40% 100.00%
PBT 2,718 5,620 3,506 7,569 -641 8,810 6,351 -13.18%
  YoY % -51.64% 60.30% -53.68% 1,280.81% -107.28% 38.72% -
  Horiz. % 42.80% 88.49% 55.20% 119.18% -10.09% 138.72% 100.00%
Tax -2,419 -2,832 -1,525 -2,247 -220 -2,598 -955 16.74%
  YoY % 14.58% -85.70% 32.13% -921.36% 91.53% -172.04% -
  Horiz. % 253.30% 296.54% 159.69% 235.29% 23.04% 272.04% 100.00%
NP 299 2,788 1,981 5,322 -861 6,212 5,396 -38.23%
  YoY % -89.28% 40.74% -62.78% 718.12% -113.86% 15.12% -
  Horiz. % 5.54% 51.67% 36.71% 98.63% -15.96% 115.12% 100.00%
NP to SH 438 2,646 2,502 4,382 -861 6,212 5,396 -34.17%
  YoY % -83.45% 5.76% -42.90% 608.94% -113.86% 15.12% -
  Horiz. % 8.12% 49.04% 46.37% 81.21% -15.96% 115.12% 100.00%
Tax Rate 89.00 % 50.39 % 43.50 % 29.69 % - % 29.49 % 15.04 % 34.45%
  YoY % 76.62% 15.84% 46.51% 0.00% 0.00% 96.08% -
  Horiz. % 591.76% 335.04% 289.23% 197.41% 0.00% 196.08% 100.00%
Total Cost 260,093 229,989 198,036 187,396 138,663 104,802 113,467 14.81%
  YoY % 13.09% 16.13% 5.68% 35.14% 32.31% -7.64% -
  Horiz. % 229.22% 202.69% 174.53% 165.15% 122.21% 92.36% 100.00%
Net Worth 135,658 104,254 103,489 92,637 86,099 91,109 76,153 10.09%
  YoY % 30.12% 0.74% 11.71% 7.59% -5.50% 19.64% -
  Horiz. % 178.14% 136.90% 135.90% 121.65% 113.06% 119.64% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 135,658 104,254 103,489 92,637 86,099 91,109 76,153 10.09%
  YoY % 30.12% 0.74% 11.71% 7.59% -5.50% 19.64% -
  Horiz. % 178.14% 136.90% 135.90% 121.65% 113.06% 119.64% 100.00%
NOSH 60,833 60,967 60,875 60,945 61,063 48,721 43,516 5.74%
  YoY % -0.22% 0.15% -0.11% -0.19% 25.33% 11.96% -
  Horiz. % 139.79% 140.10% 139.89% 140.05% 140.32% 111.96% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.11 % 1.20 % 0.99 % 2.76 % -0.62 % 5.60 % 4.54 % -46.18%
  YoY % -90.83% 21.21% -64.13% 545.16% -111.07% 23.35% -
  Horiz. % 2.42% 26.43% 21.81% 60.79% -13.66% 123.35% 100.00%
ROE 0.32 % 2.54 % 2.42 % 4.73 % -1.00 % 6.82 % 7.09 % -40.30%
  YoY % -87.40% 4.96% -48.84% 573.00% -114.66% -3.81% -
  Horiz. % 4.51% 35.83% 34.13% 66.71% -14.10% 96.19% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 428.04 381.80 328.57 316.21 225.67 227.85 273.15 7.77%
  YoY % 12.11% 16.20% 3.91% 40.12% -0.96% -16.58% -
  Horiz. % 156.71% 139.78% 120.29% 115.76% 82.62% 83.42% 100.00%
EPS 0.72 4.34 4.11 7.19 -1.41 12.75 12.40 -37.75%
  YoY % -83.41% 5.60% -42.84% 609.93% -111.06% 2.82% -
  Horiz. % 5.81% 35.00% 33.15% 57.98% -11.37% 102.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2300 1.7100 1.7000 1.5200 1.4100 1.8700 1.7500 4.12%
  YoY % 30.41% 0.59% 11.84% 7.80% -24.60% 6.86% -
  Horiz. % 127.43% 97.71% 97.14% 86.86% 80.57% 106.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 149.64 133.77 114.94 110.75 79.19 63.79 68.31 13.95%
  YoY % 11.86% 16.38% 3.78% 39.85% 24.14% -6.62% -
  Horiz. % 219.06% 195.83% 168.26% 162.13% 115.93% 93.38% 100.00%
EPS 0.25 1.52 1.44 2.52 -0.49 3.57 3.10 -34.24%
  YoY % -83.55% 5.56% -42.86% 614.29% -113.73% 15.16% -
  Horiz. % 8.06% 49.03% 46.45% 81.29% -15.81% 115.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7796 0.5991 0.5947 0.5323 0.4948 0.5236 0.4376 10.09%
  YoY % 30.13% 0.74% 11.72% 7.58% -5.50% 19.65% -
  Horiz. % 178.15% 136.91% 135.90% 121.64% 113.07% 119.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.5000 0.6000 0.6100 0.5200 0.8400 1.1200 0.7600 -
P/RPS 0.12 0.16 0.19 0.16 0.37 0.49 0.28 -13.16%
  YoY % -25.00% -15.79% 18.75% -56.76% -24.49% 75.00% -
  Horiz. % 42.86% 57.14% 67.86% 57.14% 132.14% 175.00% 100.00%
P/EPS 69.44 13.82 14.84 7.23 -59.57 8.78 6.13 49.81%
  YoY % 402.46% -6.87% 105.26% 112.14% -778.47% 43.23% -
  Horiz. % 1,132.79% 225.45% 242.09% 117.94% -971.78% 143.23% 100.00%
EY 1.44 7.23 6.74 13.83 -1.68 11.38 16.32 -33.25%
  YoY % -80.08% 7.27% -51.27% 923.21% -114.76% -30.27% -
  Horiz. % 8.82% 44.30% 41.30% 84.74% -10.29% 69.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.22 0.35 0.36 0.34 0.60 0.60 0.43 -10.56%
  YoY % -37.14% -2.78% 5.88% -43.33% 0.00% 39.53% -
  Horiz. % 51.16% 81.40% 83.72% 79.07% 139.53% 139.53% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 29/11/02 -
Price 0.6500 0.6200 0.6100 0.4700 0.8000 1.3500 0.8200 -
P/RPS 0.15 0.16 0.19 0.15 0.35 0.59 0.30 -10.90%
  YoY % -6.25% -15.79% 26.67% -57.14% -40.68% 96.67% -
  Horiz. % 50.00% 53.33% 63.33% 50.00% 116.67% 196.67% 100.00%
P/EPS 90.28 14.29 14.84 6.54 -56.74 10.59 6.61 54.55%
  YoY % 531.77% -3.71% 126.91% 111.53% -635.79% 60.21% -
  Horiz. % 1,365.81% 216.19% 224.51% 98.94% -858.40% 160.21% 100.00%
EY 1.11 7.00 6.74 15.30 -1.76 9.44 15.12 -35.27%
  YoY % -84.14% 3.86% -55.95% 969.32% -118.64% -37.57% -
  Horiz. % 7.34% 46.30% 44.58% 101.19% -11.64% 62.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.36 0.36 0.31 0.57 0.72 0.47 -7.73%
  YoY % -19.44% 0.00% 16.13% -45.61% -20.83% 53.19% -
  Horiz. % 61.70% 76.60% 76.60% 65.96% 121.28% 153.19% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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