Highlights

[PWF] YoY Cumulative Quarter Result on 2007-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     29.71%    YoY -     5.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 196,789 201,642 260,392 232,777 200,017 192,718 137,802 6.12%
  YoY % -2.41% -22.56% 11.86% 16.38% 3.79% 39.85% -
  Horiz. % 142.81% 146.33% 188.96% 168.92% 145.15% 139.85% 100.00%
PBT 5,014 543 2,718 5,620 3,506 7,569 -641 -
  YoY % 823.39% -80.02% -51.64% 60.30% -53.68% 1,280.81% -
  Horiz. % -782.22% -84.71% -424.02% -876.76% -546.96% -1,180.81% 100.00%
Tax -2,872 120 -2,419 -2,832 -1,525 -2,247 -220 53.42%
  YoY % -2,493.33% 104.96% 14.58% -85.70% 32.13% -921.36% -
  Horiz. % 1,305.45% -54.55% 1,099.55% 1,287.27% 693.18% 1,021.36% 100.00%
NP 2,142 663 299 2,788 1,981 5,322 -861 -
  YoY % 223.08% 121.74% -89.28% 40.74% -62.78% 718.12% -
  Horiz. % -248.78% -77.00% -34.73% -323.81% -230.08% -618.12% 100.00%
NP to SH 2,142 662 438 2,646 2,502 4,382 -861 -
  YoY % 223.56% 51.14% -83.45% 5.76% -42.90% 608.94% -
  Horiz. % -248.78% -76.89% -50.87% -307.32% -290.59% -508.94% 100.00%
Tax Rate 57.28 % -22.10 % 89.00 % 50.39 % 43.50 % 29.69 % - % -
  YoY % 359.19% -124.83% 76.62% 15.84% 46.51% 0.00% -
  Horiz. % 192.93% -74.44% 299.76% 169.72% 146.51% 100.00% -
Total Cost 194,647 200,979 260,093 229,989 198,036 187,396 138,663 5.81%
  YoY % -3.15% -22.73% 13.09% 16.13% 5.68% 35.14% -
  Horiz. % 140.37% 144.94% 187.57% 165.86% 142.82% 135.14% 100.00%
Net Worth 119,236 129,363 135,658 104,254 103,489 92,637 86,099 5.57%
  YoY % -7.83% -4.64% 30.12% 0.74% 11.71% 7.59% -
  Horiz. % 138.49% 150.25% 157.56% 121.09% 120.20% 107.59% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 119,236 129,363 135,658 104,254 103,489 92,637 86,099 5.57%
  YoY % -7.83% -4.64% 30.12% 0.74% 11.71% 7.59% -
  Horiz. % 138.49% 150.25% 157.56% 121.09% 120.20% 107.59% 100.00%
NOSH 59,618 60,733 60,833 60,967 60,875 60,945 61,063 -0.40%
  YoY % -1.84% -0.16% -0.22% 0.15% -0.11% -0.19% -
  Horiz. % 97.63% 99.46% 99.62% 99.84% 99.69% 99.81% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.09 % 0.33 % 0.11 % 1.20 % 0.99 % 2.76 % -0.62 % -
  YoY % 230.30% 200.00% -90.83% 21.21% -64.13% 545.16% -
  Horiz. % -175.81% -53.23% -17.74% -193.55% -159.68% -445.16% 100.00%
ROE 1.80 % 0.51 % 0.32 % 2.54 % 2.42 % 4.73 % -1.00 % -
  YoY % 252.94% 59.38% -87.40% 4.96% -48.84% 573.00% -
  Horiz. % -180.00% -51.00% -32.00% -254.00% -242.00% -473.00% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 330.08 332.01 428.04 381.80 328.57 316.21 225.67 6.54%
  YoY % -0.58% -22.43% 12.11% 16.20% 3.91% 40.12% -
  Horiz. % 146.27% 147.12% 189.68% 169.19% 145.60% 140.12% 100.00%
EPS 6.05 1.09 0.72 4.34 4.11 7.19 -1.41 -
  YoY % 455.05% 51.39% -83.41% 5.60% -42.84% 609.93% -
  Horiz. % -429.08% -77.30% -51.06% -307.80% -291.49% -509.93% 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 2.0000 2.1300 2.2300 1.7100 1.7000 1.5200 1.4100 6.00%
  YoY % -6.10% -4.48% 30.41% 0.59% 11.84% 7.80% -
  Horiz. % 141.84% 151.06% 158.16% 121.28% 120.57% 107.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 113.13 115.92 149.70 133.82 114.99 110.79 79.22 6.12%
  YoY % -2.41% -22.57% 11.87% 16.38% 3.79% 39.85% -
  Horiz. % 142.80% 146.33% 188.97% 168.92% 145.15% 139.85% 100.00%
EPS 1.23 0.38 0.25 1.52 1.44 2.52 -0.49 -
  YoY % 223.68% 52.00% -83.55% 5.56% -42.86% 614.29% -
  Horiz. % -251.02% -77.55% -51.02% -310.20% -293.88% -514.29% 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 0.6855 0.7437 0.7799 0.5994 0.5949 0.5326 0.4950 5.57%
  YoY % -7.83% -4.64% 30.11% 0.76% 11.70% 7.60% -
  Horiz. % 138.48% 150.24% 157.56% 121.09% 120.18% 107.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.4800 0.4400 0.5000 0.6000 0.6100 0.5200 0.8400 -
P/RPS 0.15 0.13 0.12 0.16 0.19 0.16 0.37 -13.96%
  YoY % 15.38% 8.33% -25.00% -15.79% 18.75% -56.76% -
  Horiz. % 40.54% 35.14% 32.43% 43.24% 51.35% 43.24% 100.00%
P/EPS 13.36 40.37 69.44 13.82 14.84 7.23 -59.57 -
  YoY % -66.91% -41.86% 402.46% -6.87% 105.26% 112.14% -
  Horiz. % -22.43% -67.77% -116.57% -23.20% -24.91% -12.14% 100.00%
EY 7.49 2.48 1.44 7.23 6.74 13.83 -1.68 -
  YoY % 202.02% 72.22% -80.08% 7.27% -51.27% 923.21% -
  Horiz. % -445.83% -147.62% -85.71% -430.36% -401.19% -823.21% 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 0.24 0.21 0.22 0.35 0.36 0.34 0.60 -14.16%
  YoY % 14.29% -4.55% -37.14% -2.78% 5.88% -43.33% -
  Horiz. % 40.00% 35.00% 36.67% 58.33% 60.00% 56.67% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.4200 0.4900 0.6500 0.6200 0.6100 0.4700 0.8000 -
P/RPS 0.13 0.15 0.15 0.16 0.19 0.15 0.35 -15.21%
  YoY % -13.33% 0.00% -6.25% -15.79% 26.67% -57.14% -
  Horiz. % 37.14% 42.86% 42.86% 45.71% 54.29% 42.86% 100.00%
P/EPS 11.69 44.95 90.28 14.29 14.84 6.54 -56.74 -
  YoY % -73.99% -50.21% 531.77% -3.71% 126.91% 111.53% -
  Horiz. % -20.60% -79.22% -159.11% -25.19% -26.15% -11.53% 100.00%
EY 8.55 2.22 1.11 7.00 6.74 15.30 -1.76 -
  YoY % 285.14% 100.00% -84.14% 3.86% -55.95% 969.32% -
  Horiz. % -485.80% -126.14% -63.07% -397.73% -382.95% -869.32% 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 0.23 0.29 0.36 0.36 0.31 0.57 -15.32%
  YoY % -8.70% -20.69% -19.44% 0.00% 16.13% -45.61% -
  Horiz. % 36.84% 40.35% 50.88% 63.16% 63.16% 54.39% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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