Highlights

[PWF] YoY Quarter Result on 2005-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Jun-2005  [#2]
Profit Trend QoQ -     -47.03%    YoY -     32.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 95,433 78,922 68,846 60,203 45,269 36,958 39,540 15.80%
  YoY % 20.92% 14.64% 14.36% 32.99% 22.49% -6.53% -
  Horiz. % 241.36% 199.60% 174.12% 152.26% 114.49% 93.47% 100.00%
PBT 1,245 3,466 5,680 2,229 1,231 3,112 1,623 -4.32%
  YoY % -64.08% -38.98% 154.82% 81.07% -60.44% 91.74% -
  Horiz. % 76.71% 213.56% 349.97% 137.34% 75.85% 191.74% 100.00%
Tax 109 -1,384 -1,984 -785 -454 -897 -251 -
  YoY % 107.88% 30.24% -152.74% -72.91% 49.39% -257.37% -
  Horiz. % -43.43% 551.39% 790.44% 312.75% 180.88% 357.37% 100.00%
NP 1,354 2,082 3,696 1,444 777 2,215 1,372 -0.22%
  YoY % -34.97% -43.67% 155.96% 85.84% -64.92% 61.44% -
  Horiz. % 98.69% 151.75% 269.39% 105.25% 56.63% 161.44% 100.00%
NP to SH 1,331 2,005 3,180 1,033 777 2,215 1,372 -0.50%
  YoY % -33.62% -36.95% 207.84% 32.95% -64.92% 61.44% -
  Horiz. % 97.01% 146.14% 231.78% 75.29% 56.63% 161.44% 100.00%
Tax Rate -8.76 % 39.93 % 34.93 % 35.22 % 36.88 % 28.82 % 15.47 % -
  YoY % -121.94% 14.31% -0.82% -4.50% 27.97% 86.30% -
  Horiz. % -56.63% 258.11% 225.79% 227.67% 238.40% 186.30% 100.00%
Total Cost 94,079 76,840 65,150 58,759 44,492 34,743 38,168 16.21%
  YoY % 22.43% 17.94% 10.88% 32.07% 28.06% -8.97% -
  Horiz. % 246.49% 201.32% 170.69% 153.95% 116.57% 91.03% 100.00%
Net Worth 136,746 101,773 105,390 90,539 89,233 91,034 82,709 8.73%
  YoY % 34.36% -3.43% 16.40% 1.46% -1.98% 10.07% -
  Horiz. % 165.33% 123.05% 127.42% 109.47% 107.89% 110.07% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 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
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 136,746 101,773 105,390 90,539 89,233 91,034 82,709 8.73%
  YoY % 34.36% -3.43% 16.40% 1.46% -1.98% 10.07% -
  Horiz. % 165.33% 123.05% 127.42% 109.47% 107.89% 110.07% 100.00%
NOSH 60,776 60,942 60,919 60,764 60,703 48,681 48,652 3.77%
  YoY % -0.27% 0.04% 0.25% 0.10% 24.69% 0.06% -
  Horiz. % 124.92% 125.26% 125.21% 124.90% 124.77% 100.06% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.42 % 2.64 % 5.37 % 2.40 % 1.72 % 5.99 % 3.47 % -13.82%
  YoY % -46.21% -50.84% 123.75% 39.53% -71.29% 72.62% -
  Horiz. % 40.92% 76.08% 154.76% 69.16% 49.57% 172.62% 100.00%
ROE 0.97 % 1.97 % 3.02 % 1.14 % 0.87 % 2.43 % 1.66 % -8.56%
  YoY % -50.76% -34.77% 164.91% 31.03% -64.20% 46.39% -
  Horiz. % 58.43% 118.67% 181.93% 68.67% 52.41% 146.39% 100.00%
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 157.02 129.50 113.01 99.08 74.57 75.92 81.27 11.59%
  YoY % 21.25% 14.59% 14.06% 32.87% -1.78% -6.58% -
  Horiz. % 193.21% 159.35% 139.06% 121.91% 91.76% 93.42% 100.00%
EPS 2.19 3.29 5.22 1.70 1.28 4.55 2.82 -4.12%
  YoY % -33.43% -36.97% 207.06% 32.81% -71.87% 61.35% -
  Horiz. % 77.66% 116.67% 185.11% 60.28% 45.39% 161.35% 100.00%
DPS 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 2.2500 1.6700 1.7300 1.4900 1.4700 1.8700 1.7000 4.78%
  YoY % 34.73% -3.47% 16.11% 1.36% -21.39% 10.00% -
  Horiz. % 132.35% 98.24% 101.76% 87.65% 86.47% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 54.86 45.37 39.58 34.61 26.02 21.25 22.73 15.80%
  YoY % 20.92% 14.63% 14.36% 33.01% 22.45% -6.51% -
  Horiz. % 241.36% 199.60% 174.13% 152.27% 114.47% 93.49% 100.00%
EPS 0.77 1.15 1.83 0.59 0.45 1.27 0.79 -0.43%
  YoY % -33.04% -37.16% 210.17% 31.11% -64.57% 60.76% -
  Horiz. % 97.47% 145.57% 231.65% 74.68% 56.96% 160.76% 100.00%
DPS 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 0.7861 0.5851 0.6059 0.5205 0.5130 0.5233 0.4755 8.73%
  YoY % 34.35% -3.43% 16.41% 1.46% -1.97% 10.05% -
  Horiz. % 165.32% 123.05% 127.42% 109.46% 107.89% 110.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.6000 0.7400 0.6900 0.5400 0.9400 1.0600 1.1000 -
P/RPS 0.38 0.57 0.61 0.55 1.26 1.40 1.35 -19.03%
  YoY % -33.33% -6.56% 10.91% -56.35% -10.00% 3.70% -
  Horiz. % 28.15% 42.22% 45.19% 40.74% 93.33% 103.70% 100.00%
P/EPS 27.40 22.49 13.22 31.76 73.44 23.30 39.01 -5.71%
  YoY % 21.83% 70.12% -58.38% -56.75% 215.19% -40.27% -
  Horiz. % 70.24% 57.65% 33.89% 81.42% 188.26% 59.73% 100.00%
EY 3.65 4.45 7.57 3.15 1.36 4.29 2.56 6.08%
  YoY % -17.98% -41.22% 140.32% 131.62% -68.30% 67.58% -
  Horiz. % 142.58% 173.83% 295.70% 123.05% 53.12% 167.58% 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 0.27 0.44 0.40 0.36 0.64 0.57 0.65 -13.61%
  YoY % -38.64% 10.00% 11.11% -43.75% 12.28% -12.31% -
  Horiz. % 41.54% 67.69% 61.54% 55.38% 98.46% 87.69% 100.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 20/10/04 29/08/03 30/08/02 -
Price 0.5800 0.7100 0.6500 0.5600 0.8500 1.2800 1.0000 -
P/RPS 0.37 0.55 0.58 0.57 1.14 1.69 1.23 -18.13%
  YoY % -32.73% -5.17% 1.75% -50.00% -32.54% 37.40% -
  Horiz. % 30.08% 44.72% 47.15% 46.34% 92.68% 137.40% 100.00%
P/EPS 26.48 21.58 12.45 32.94 66.41 28.13 35.46 -4.75%
  YoY % 22.71% 73.33% -62.20% -50.40% 136.08% -20.67% -
  Horiz. % 74.68% 60.86% 35.11% 92.89% 187.28% 79.33% 100.00%
EY 3.78 4.63 8.03 3.04 1.51 3.55 2.82 5.00%
  YoY % -18.36% -42.34% 164.14% 101.32% -57.46% 25.89% -
  Horiz. % 134.04% 164.18% 284.75% 107.80% 53.55% 125.89% 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 0.26 0.43 0.38 0.38 0.58 0.68 0.59 -12.75%
  YoY % -39.53% 13.16% 0.00% -34.48% -14.71% 15.25% -
  Horiz. % 44.07% 72.88% 64.41% 64.41% 98.31% 115.25% 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.
 


 

182  453  537  1124 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 SAPNRG 0.290.00 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.620.00 
 DGB-WB 0.020.00 
 ARMADA 0.4950.00 
 PRESBHD 0.455-0.03 
Partners & Brokers