Highlights

[PWF] YoY Cumulative Quarter Result on 2006-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     177.38%    YoY -     -42.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 201,642 260,392 232,777 200,017 192,718 137,802 111,014 10.45%
  YoY % -22.56% 11.86% 16.38% 3.79% 39.85% 24.13% -
  Horiz. % 181.64% 234.56% 209.68% 180.17% 173.60% 124.13% 100.00%
PBT 543 2,718 5,620 3,506 7,569 -641 8,810 -37.12%
  YoY % -80.02% -51.64% 60.30% -53.68% 1,280.81% -107.28% -
  Horiz. % 6.16% 30.85% 63.79% 39.80% 85.91% -7.28% 100.00%
Tax 120 -2,419 -2,832 -1,525 -2,247 -220 -2,598 -
  YoY % 104.96% 14.58% -85.70% 32.13% -921.36% 91.53% -
  Horiz. % -4.62% 93.11% 109.01% 58.70% 86.49% 8.47% 100.00%
NP 663 299 2,788 1,981 5,322 -861 6,212 -31.10%
  YoY % 121.74% -89.28% 40.74% -62.78% 718.12% -113.86% -
  Horiz. % 10.67% 4.81% 44.88% 31.89% 85.67% -13.86% 100.00%
NP to SH 662 438 2,646 2,502 4,382 -861 6,212 -31.12%
  YoY % 51.14% -83.45% 5.76% -42.90% 608.94% -113.86% -
  Horiz. % 10.66% 7.05% 42.59% 40.28% 70.54% -13.86% 100.00%
Tax Rate -22.10 % 89.00 % 50.39 % 43.50 % 29.69 % - % 29.49 % -
  YoY % -124.83% 76.62% 15.84% 46.51% 0.00% 0.00% -
  Horiz. % -74.94% 301.80% 170.87% 147.51% 100.68% 0.00% 100.00%
Total Cost 200,979 260,093 229,989 198,036 187,396 138,663 104,802 11.45%
  YoY % -22.73% 13.09% 16.13% 5.68% 35.14% 32.31% -
  Horiz. % 191.77% 248.18% 219.45% 188.96% 178.81% 132.31% 100.00%
Net Worth 129,363 135,658 104,254 103,489 92,637 86,099 91,109 6.01%
  YoY % -4.64% 30.12% 0.74% 11.71% 7.59% -5.50% -
  Horiz. % 141.99% 148.90% 114.43% 113.59% 101.68% 94.50% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 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
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 129,363 135,658 104,254 103,489 92,637 86,099 91,109 6.01%
  YoY % -4.64% 30.12% 0.74% 11.71% 7.59% -5.50% -
  Horiz. % 141.99% 148.90% 114.43% 113.59% 101.68% 94.50% 100.00%
NOSH 60,733 60,833 60,967 60,875 60,945 61,063 48,721 3.74%
  YoY % -0.16% -0.22% 0.15% -0.11% -0.19% 25.33% -
  Horiz. % 124.66% 124.86% 125.14% 124.95% 125.09% 125.33% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.33 % 0.11 % 1.20 % 0.99 % 2.76 % -0.62 % 5.60 % -37.59%
  YoY % 200.00% -90.83% 21.21% -64.13% 545.16% -111.07% -
  Horiz. % 5.89% 1.96% 21.43% 17.68% 49.29% -11.07% 100.00%
ROE 0.51 % 0.32 % 2.54 % 2.42 % 4.73 % -1.00 % 6.82 % -35.07%
  YoY % 59.38% -87.40% 4.96% -48.84% 573.00% -114.66% -
  Horiz. % 7.48% 4.69% 37.24% 35.48% 69.35% -14.66% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 332.01 428.04 381.80 328.57 316.21 225.67 227.85 6.47%
  YoY % -22.43% 12.11% 16.20% 3.91% 40.12% -0.96% -
  Horiz. % 145.71% 187.86% 167.57% 144.20% 138.78% 99.04% 100.00%
EPS 1.09 0.72 4.34 4.11 7.19 -1.41 12.75 -33.60%
  YoY % 51.39% -83.41% 5.60% -42.84% 609.93% -111.06% -
  Horiz. % 8.55% 5.65% 34.04% 32.24% 56.39% -11.06% 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 2.1300 2.2300 1.7100 1.7000 1.5200 1.4100 1.8700 2.19%
  YoY % -4.48% 30.41% 0.59% 11.84% 7.80% -24.60% -
  Horiz. % 113.90% 119.25% 91.44% 90.91% 81.28% 75.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,296
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 111.84 144.42 129.11 110.94 106.89 76.43 61.57 10.45%
  YoY % -22.56% 11.86% 16.38% 3.79% 39.85% 24.14% -
  Horiz. % 181.65% 234.56% 209.70% 180.19% 173.61% 124.14% 100.00%
EPS 0.37 0.24 1.47 1.39 2.43 -0.48 3.45 -31.05%
  YoY % 54.17% -83.67% 5.76% -42.80% 606.25% -113.91% -
  Horiz. % 10.72% 6.96% 42.61% 40.29% 70.43% -13.91% 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 0.7175 0.7524 0.5782 0.5740 0.5138 0.4775 0.5053 6.01%
  YoY % -4.64% 30.13% 0.73% 11.72% 7.60% -5.50% -
  Horiz. % 141.99% 148.90% 114.43% 113.60% 101.68% 94.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.4400 0.5000 0.6000 0.6100 0.5200 0.8400 1.1200 -
P/RPS 0.13 0.12 0.16 0.19 0.16 0.37 0.49 -19.82%
  YoY % 8.33% -25.00% -15.79% 18.75% -56.76% -24.49% -
  Horiz. % 26.53% 24.49% 32.65% 38.78% 32.65% 75.51% 100.00%
P/EPS 40.37 69.44 13.82 14.84 7.23 -59.57 8.78 28.92%
  YoY % -41.86% 402.46% -6.87% 105.26% 112.14% -778.47% -
  Horiz. % 459.79% 790.89% 157.40% 169.02% 82.35% -678.47% 100.00%
EY 2.48 1.44 7.23 6.74 13.83 -1.68 11.38 -22.41%
  YoY % 72.22% -80.08% 7.27% -51.27% 923.21% -114.76% -
  Horiz. % 21.79% 12.65% 63.53% 59.23% 121.53% -14.76% 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 0.21 0.22 0.35 0.36 0.34 0.60 0.60 -16.04%
  YoY % -4.55% -37.14% -2.78% 5.88% -43.33% 0.00% -
  Horiz. % 35.00% 36.67% 58.33% 60.00% 56.67% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 27/11/03 -
Price 0.4900 0.6500 0.6200 0.6100 0.4700 0.8000 1.3500 -
P/RPS 0.15 0.15 0.16 0.19 0.15 0.35 0.59 -20.39%
  YoY % 0.00% -6.25% -15.79% 26.67% -57.14% -40.68% -
  Horiz. % 25.42% 25.42% 27.12% 32.20% 25.42% 59.32% 100.00%
P/EPS 44.95 90.28 14.29 14.84 6.54 -56.74 10.59 27.22%
  YoY % -50.21% 531.77% -3.71% 126.91% 111.53% -635.79% -
  Horiz. % 424.46% 852.50% 134.94% 140.13% 61.76% -535.79% 100.00%
EY 2.22 1.11 7.00 6.74 15.30 -1.76 9.44 -21.42%
  YoY % 100.00% -84.14% 3.86% -55.95% 969.32% -118.64% -
  Horiz. % 23.52% 11.76% 74.15% 71.40% 162.08% -18.64% 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 0.23 0.29 0.36 0.36 0.31 0.57 0.72 -17.31%
  YoY % -20.69% -19.44% 0.00% 16.13% -45.61% -20.83% -
  Horiz. % 31.94% 40.28% 50.00% 50.00% 43.06% 79.17% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
5. China’s Sinovac shot found highly effective in real world study Good Articles to Share
6. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS