Highlights

[PWF] YoY Quarter Result on 2007-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     5,628.57%    YoY -     -36.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 59,536 68,644 95,433 78,922 68,846 60,203 45,269 4.67%
  YoY % -13.27% -28.07% 20.92% 14.64% 14.36% 32.99% -
  Horiz. % 131.52% 151.64% 210.81% 174.34% 152.08% 132.99% 100.00%
PBT 1,684 1,578 1,245 3,466 5,680 2,229 1,231 5.36%
  YoY % 6.72% 26.75% -64.08% -38.98% 154.82% 81.07% -
  Horiz. % 136.80% 128.19% 101.14% 281.56% 461.41% 181.07% 100.00%
Tax -886 -463 109 -1,384 -1,984 -785 -454 11.78%
  YoY % -91.36% -524.77% 107.88% 30.24% -152.74% -72.91% -
  Horiz. % 195.15% 101.98% -24.01% 304.85% 437.00% 172.91% 100.00%
NP 798 1,115 1,354 2,082 3,696 1,444 777 0.45%
  YoY % -28.43% -17.65% -34.97% -43.67% 155.96% 85.84% -
  Horiz. % 102.70% 143.50% 174.26% 267.95% 475.68% 185.84% 100.00%
NP to SH 798 1,215 1,331 2,005 3,180 1,033 777 0.45%
  YoY % -34.32% -8.72% -33.62% -36.95% 207.84% 32.95% -
  Horiz. % 102.70% 156.37% 171.30% 258.04% 409.27% 132.95% 100.00%
Tax Rate 52.61 % 29.34 % -8.76 % 39.93 % 34.93 % 35.22 % 36.88 % 6.10%
  YoY % 79.31% 434.93% -121.94% 14.31% -0.82% -4.50% -
  Horiz. % 142.65% 79.56% -23.75% 108.27% 94.71% 95.50% 100.00%
Total Cost 58,738 67,529 94,079 76,840 65,150 58,759 44,492 4.74%
  YoY % -13.02% -28.22% 22.43% 17.94% 10.88% 32.07% -
  Horiz. % 132.02% 151.78% 211.45% 172.71% 146.43% 132.07% 100.00%
Net Worth 121,654 129,437 136,746 101,773 105,390 90,539 89,233 5.30%
  YoY % -6.01% -5.35% 34.36% -3.43% 16.40% 1.46% -
  Horiz. % 136.33% 145.05% 153.25% 114.05% 118.11% 101.46% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 121,654 129,437 136,746 101,773 105,390 90,539 89,233 5.30%
  YoY % -6.01% -5.35% 34.36% -3.43% 16.40% 1.46% -
  Horiz. % 136.33% 145.05% 153.25% 114.05% 118.11% 101.46% 100.00%
NOSH 60,827 61,055 60,776 60,942 60,919 60,764 60,703 0.03%
  YoY % -0.37% 0.46% -0.27% 0.04% 0.25% 0.10% -
  Horiz. % 100.20% 100.58% 100.12% 100.39% 100.36% 100.10% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.34 % 1.62 % 1.42 % 2.64 % 5.37 % 2.40 % 1.72 % -4.07%
  YoY % -17.28% 14.08% -46.21% -50.84% 123.75% 39.53% -
  Horiz. % 77.91% 94.19% 82.56% 153.49% 312.21% 139.53% 100.00%
ROE 0.66 % 0.94 % 0.97 % 1.97 % 3.02 % 1.14 % 0.87 % -4.50%
  YoY % -29.79% -3.09% -50.76% -34.77% 164.91% 31.03% -
  Horiz. % 75.86% 108.05% 111.49% 226.44% 347.13% 131.03% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 97.88 112.43 157.02 129.50 113.01 99.08 74.57 4.64%
  YoY % -12.94% -28.40% 21.25% 14.59% 14.06% 32.87% -
  Horiz. % 131.26% 150.77% 210.57% 173.66% 151.55% 132.87% 100.00%
EPS 2.28 1.99 2.19 3.29 5.22 1.70 1.28 10.10%
  YoY % 14.57% -9.13% -33.43% -36.97% 207.06% 32.81% -
  Horiz. % 178.12% 155.47% 171.09% 257.03% 407.81% 132.81% 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 2.1200 2.2500 1.6700 1.7300 1.4900 1.4700 5.26%
  YoY % -5.66% -5.78% 34.73% -3.47% 16.11% 1.36% -
  Horiz. % 136.05% 144.22% 153.06% 113.61% 117.69% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.23 39.46 54.86 45.37 39.58 34.61 26.02 4.67%
  YoY % -13.25% -28.07% 20.92% 14.63% 14.36% 33.01% -
  Horiz. % 131.55% 151.65% 210.84% 174.37% 152.11% 133.01% 100.00%
EPS 0.46 0.70 0.77 1.15 1.83 0.59 0.45 0.37%
  YoY % -34.29% -9.09% -33.04% -37.16% 210.17% 31.11% -
  Horiz. % 102.22% 155.56% 171.11% 255.56% 406.67% 131.11% 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 0.6994 0.7441 0.7861 0.5851 0.6059 0.5205 0.5130 5.30%
  YoY % -6.01% -5.34% 34.35% -3.43% 16.41% 1.46% -
  Horiz. % 136.34% 145.05% 153.24% 114.05% 118.11% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.3800 0.4900 0.6000 0.7400 0.6900 0.5400 0.9400 -
P/RPS 0.39 0.44 0.38 0.57 0.61 0.55 1.26 -17.75%
  YoY % -11.36% 15.79% -33.33% -6.56% 10.91% -56.35% -
  Horiz. % 30.95% 34.92% 30.16% 45.24% 48.41% 43.65% 100.00%
P/EPS 28.97 24.62 27.40 22.49 13.22 31.76 73.44 -14.36%
  YoY % 17.67% -10.15% 21.83% 70.12% -58.38% -56.75% -
  Horiz. % 39.45% 33.52% 37.31% 30.62% 18.00% 43.25% 100.00%
EY 3.45 4.06 3.65 4.45 7.57 3.15 1.36 16.77%
  YoY % -15.02% 11.23% -17.98% -41.22% 140.32% 131.62% -
  Horiz. % 253.68% 298.53% 268.38% 327.21% 556.62% 231.62% 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 0.19 0.23 0.27 0.44 0.40 0.36 0.64 -18.32%
  YoY % -17.39% -14.81% -38.64% 10.00% 11.11% -43.75% -
  Horiz. % 29.69% 35.94% 42.19% 68.75% 62.50% 56.25% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 20/10/04 -
Price 0.4900 0.6900 0.5800 0.7100 0.6500 0.5600 0.8500 -
P/RPS 0.50 0.61 0.37 0.55 0.58 0.57 1.14 -12.83%
  YoY % -18.03% 64.86% -32.73% -5.17% 1.75% -50.00% -
  Horiz. % 43.86% 53.51% 32.46% 48.25% 50.88% 50.00% 100.00%
P/EPS 37.35 34.67 26.48 21.58 12.45 32.94 66.41 -9.14%
  YoY % 7.73% 30.93% 22.71% 73.33% -62.20% -50.40% -
  Horiz. % 56.24% 52.21% 39.87% 32.50% 18.75% 49.60% 100.00%
EY 2.68 2.88 3.78 4.63 8.03 3.04 1.51 10.03%
  YoY % -6.94% -23.81% -18.36% -42.34% 164.14% 101.32% -
  Horiz. % 177.48% 190.73% 250.33% 306.62% 531.79% 201.32% 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 0.25 0.33 0.26 0.43 0.38 0.38 0.58 -13.08%
  YoY % -24.24% 26.92% -39.53% 13.16% 0.00% -34.48% -
  Horiz. % 43.10% 56.90% 44.83% 74.14% 65.52% 65.52% 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.
 


 

255  246  555  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 AAX 0.175+0.01 
 TANCO 0.075+0.005 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
7. Peter Lynch Style: Mastering the Cyclicals! (Comments by Calvin Tan Research) Peter Lynch beats Warren Buffet on Cyclicals THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers