[PWF] YoY Quarter Result on 2006-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 67,787 81,174 75,675 69,850 68,313 51,630 37,232 10.49% YoY % -16.49% 7.27% 8.34% 2.25% 32.31% 38.67% - Horiz. % 182.07% 218.02% 203.25% 187.61% 183.48% 138.67% 100.00%
PBT 679 4,344 3,106 1,625 2,015 1,616 3,411 -23.57% YoY % -84.37% 39.86% 91.14% -19.35% 24.69% -52.62% - Horiz. % 19.91% 127.35% 91.06% 47.64% 59.07% 47.38% 100.00%
Tax -127 -2,600 -1,629 -489 -328 -510 -1,133 -30.54% YoY % 95.12% -59.61% -233.13% -49.09% 35.69% 54.99% - Horiz. % 11.21% 229.48% 143.78% 43.16% 28.95% 45.01% 100.00%
NP 552 1,744 1,477 1,136 1,687 1,106 2,278 -21.02% YoY % -68.35% 18.08% 30.02% -32.66% 52.53% -51.45% - Horiz. % 24.23% 76.56% 64.84% 49.87% 74.06% 48.55% 100.00%
NP to SH 498 1,560 606 1,601 1,399 1,106 2,278 -22.37% YoY % -68.08% 157.43% -62.15% 14.44% 26.49% -51.45% - Horiz. % 21.86% 68.48% 26.60% 70.28% 61.41% 48.55% 100.00%
Tax Rate 18.70 % 59.85 % 52.45 % 30.09 % 16.28 % 31.56 % 33.22 % -9.12% YoY % -68.76% 14.11% 74.31% 84.83% -48.42% -5.00% - Horiz. % 56.29% 180.16% 157.89% 90.58% 49.01% 95.00% 100.00%
Total Cost 67,235 79,430 74,198 68,714 66,626 50,524 34,954 11.51% YoY % -15.35% 7.05% 7.98% 3.13% 31.87% 44.54% - Horiz. % 192.35% 227.24% 212.27% 196.58% 190.61% 144.54% 100.00%
Net Worth 129,358 135,890 104,672 103,486 92,455 85,684 91,217 5.99% YoY % -4.81% 29.82% 1.15% 11.93% 7.90% -6.07% - Horiz. % 141.81% 148.97% 114.75% 113.45% 101.36% 93.93% 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 129,358 135,890 104,672 103,486 92,455 85,684 91,217 5.99% YoY % -4.81% 29.82% 1.15% 11.93% 7.90% -6.07% - Horiz. % 141.81% 148.97% 114.75% 113.45% 101.36% 93.93% 100.00%
NOSH 60,731 60,937 61,212 60,874 60,826 60,769 48,779 3.72% YoY % -0.34% -0.45% 0.55% 0.08% 0.09% 24.58% - Horiz. % 124.50% 124.92% 125.49% 124.80% 124.70% 124.58% 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 0.81 % 2.15 % 1.95 % 1.63 % 2.47 % 2.14 % 6.12 % -28.59% YoY % -62.33% 10.26% 19.63% -34.01% 15.42% -65.03% - Horiz. % 13.24% 35.13% 31.86% 26.63% 40.36% 34.97% 100.00%
ROE 0.38 % 1.15 % 0.58 % 1.55 % 1.51 % 1.29 % 2.50 % -26.93% YoY % -66.96% 98.28% -62.58% 2.65% 17.05% -48.40% - Horiz. % 15.20% 46.00% 23.20% 62.00% 60.40% 51.60% 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 111.62 133.21 123.63 114.74 112.31 84.96 76.33 6.53% YoY % -16.21% 7.75% 7.75% 2.16% 32.19% 11.31% - Horiz. % 146.23% 174.52% 161.97% 150.32% 147.14% 111.31% 100.00%
EPS 0.82 2.56 0.99 2.63 2.30 1.82 4.67 -25.15% YoY % -67.97% 158.59% -62.36% 14.35% 26.37% -61.03% - Horiz. % 17.56% 54.82% 21.20% 56.32% 49.25% 38.97% 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 - 174,017 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 38.95 46.65 43.49 40.14 39.26 29.67 21.40 10.49% YoY % -16.51% 7.27% 8.35% 2.24% 32.32% 38.64% - Horiz. % 182.01% 217.99% 203.22% 187.57% 183.46% 138.64% 100.00%
EPS 0.29 0.90 0.35 0.92 0.80 0.64 1.31 -22.20% YoY % -67.78% 157.14% -61.96% 15.00% 25.00% -51.15% - Horiz. % 22.14% 68.70% 26.72% 70.23% 61.07% 48.85% 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 0.7434 0.7809 0.6015 0.5947 0.5313 0.4924 0.5242 5.99% YoY % -4.80% 29.83% 1.14% 11.93% 7.90% -6.07% - Horiz. % 141.82% 148.97% 114.75% 113.45% 101.35% 93.93% 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 0.39 0.38 0.49 0.53 0.46 0.99 1.47 -19.82% YoY % 2.63% -22.45% -7.55% 15.22% -53.54% -32.65% - Horiz. % 26.53% 25.85% 33.33% 36.05% 31.29% 67.35% 100.00%
P/EPS 53.66 19.53 60.61 23.19 22.61 46.15 23.98 14.35% YoY % 174.76% -67.78% 161.36% 2.57% -51.01% 92.45% - Horiz. % 223.77% 81.44% 252.75% 96.71% 94.29% 192.45% 100.00%
EY 1.86 5.12 1.65 4.31 4.42 2.17 4.17 -12.58% YoY % -63.67% 210.30% -61.72% -2.49% 103.69% -47.96% - Horiz. % 44.60% 122.78% 39.57% 103.36% 106.00% 52.04% 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 0.44 0.49 0.50 0.53 0.42 0.94 1.77 -20.69% YoY % -10.20% -2.00% -5.66% 26.19% -55.32% -46.89% - Horiz. % 24.86% 27.68% 28.25% 29.94% 23.73% 53.11% 100.00%
P/EPS 59.76 25.39 62.63 23.19 20.43 43.96 28.91 12.85% YoY % 135.37% -59.46% 170.07% 13.51% -53.53% 52.06% - Horiz. % 206.71% 87.82% 216.64% 80.21% 70.67% 152.06% 100.00%
EY 1.67 3.94 1.60 4.31 4.89 2.28 3.46 -11.42% YoY % -57.61% 146.25% -62.88% -11.86% 114.47% -34.10% - Horiz. % 48.27% 113.87% 46.24% 124.57% 141.33% 65.90% 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.
Comment
PWGB-September 2006.xls 
