Highlights

[PWF] YoY Quarter Result on 2003-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2003
Quarter 31-Dec-2003  [#4]
Profit Trend QoQ -     -20.68%    YoY -     -39.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 79,518 71,281 58,322 43,458 42,624 - - -
  YoY % 11.56% 22.22% 34.20% 1.96% 0.00% 0.00% -
  Horiz. % 186.56% 167.23% 136.83% 101.96% 100.00% - -
PBT 3,090 3,709 1,616 2,735 4,833 - - -
  YoY % -16.69% 129.52% -40.91% -43.41% 0.00% 0.00% -
  Horiz. % 63.94% 76.74% 33.44% 56.59% 100.00% - -
Tax -967 -1,511 -408 -928 -1,855 - - -
  YoY % 36.00% -270.34% 56.03% 49.97% 0.00% 0.00% -
  Horiz. % 52.13% 81.46% 21.99% 50.03% 100.00% - -
NP 2,123 2,198 1,208 1,807 2,978 - - -
  YoY % -3.41% 81.95% -33.15% -39.32% 0.00% 0.00% -
  Horiz. % 71.29% 73.81% 40.56% 60.68% 100.00% - -
NP to SH 1,601 1,754 1,208 1,807 2,978 - - -
  YoY % -8.72% 45.20% -33.15% -39.32% 0.00% 0.00% -
  Horiz. % 53.76% 58.90% 40.56% 60.68% 100.00% - -
Tax Rate 31.29 % 40.74 % 25.25 % 33.93 % 38.38 % - % - % -
  YoY % -23.20% 61.35% -25.58% -11.59% 0.00% 0.00% -
  Horiz. % 81.53% 106.15% 65.79% 88.41% 100.00% - -
Total Cost 77,395 69,083 57,114 41,651 39,646 - - -
  YoY % 12.03% 20.96% 37.13% 5.06% 0.00% 0.00% -
  Horiz. % 195.22% 174.25% 144.06% 105.06% 100.00% - -
Net Worth 60,935 104,866 60,845 48,765 87,361 - - -
  YoY % -41.89% 72.35% 24.77% -44.18% 0.00% 0.00% -
  Horiz. % 69.75% 120.04% 69.65% 55.82% 100.00% - -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 60,935 104,866 60,845 48,765 87,361 - - -
  YoY % -41.89% 72.35% 24.77% -44.18% 0.00% 0.00% -
  Horiz. % 69.75% 120.04% 69.65% 55.82% 100.00% - -
NOSH 60,935 60,968 60,845 48,765 48,265 - - -
  YoY % -0.06% 0.20% 24.77% 1.03% 0.00% 0.00% -
  Horiz. % 126.25% 126.32% 126.06% 101.03% 100.00% - -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.67 % 3.08 % 2.07 % 4.16 % 6.99 % - % - % -
  YoY % -13.31% 48.79% -50.24% -40.49% 0.00% 0.00% -
  Horiz. % 38.20% 44.06% 29.61% 59.51% 100.00% - -
ROE 2.63 % 1.67 % 1.99 % 3.71 % 3.41 % - % - % -
  YoY % 57.49% -16.08% -46.36% 8.80% 0.00% 0.00% -
  Horiz. % 77.13% 48.97% 58.36% 108.80% 100.00% - -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 130.50 116.91 95.85 89.12 88.31 - - -
  YoY % 11.62% 21.97% 7.55% 0.92% 0.00% 0.00% -
  Horiz. % 147.77% 132.39% 108.54% 100.92% 100.00% - -
EPS 2.63 2.88 1.98 2.97 6.17 - - -
  YoY % -8.68% 45.45% -33.33% -51.86% 0.00% 0.00% -
  Horiz. % 42.63% 46.68% 32.09% 48.14% 100.00% - -
DPS 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 1.0000 1.7200 1.0000 1.0000 1.8100 1.8300 1.6300 -7.82%
  YoY % -41.86% 72.00% 0.00% -44.75% -1.09% 12.27% -
  Horiz. % 61.35% 105.52% 61.35% 61.35% 111.04% 112.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.71 40.98 33.53 24.98 24.50 - - -
  YoY % 11.54% 22.22% 34.23% 1.96% 0.00% 0.00% -
  Horiz. % 186.57% 167.27% 136.86% 101.96% 100.00% - -
EPS 0.92 1.01 0.69 1.04 1.71 - - -
  YoY % -8.91% 46.38% -33.65% -39.18% 0.00% 0.00% -
  Horiz. % 53.80% 59.06% 40.35% 60.82% 100.00% - -
DPS 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 0.3503 0.6029 0.3498 0.2803 0.5022 1.8300 1.6300 -22.60%
  YoY % -41.90% 72.36% 24.79% -44.19% -72.56% 12.27% -
  Horiz. % 21.49% 36.99% 21.46% 17.20% 30.81% 112.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.5700 0.6000 0.7900 1.3100 0.8200 0.0000 0.0000 -
P/RPS 0.44 0.51 0.82 1.47 0.93 0.00 0.00 -
  YoY % -13.73% -37.80% -44.22% 58.06% 0.00% 0.00% -
  Horiz. % 47.31% 54.84% 88.17% 158.06% 100.00% - -
P/EPS 21.69 20.86 39.79 35.35 13.29 0.00 0.00 -
  YoY % 3.98% -47.57% 12.56% 165.99% 0.00% 0.00% -
  Horiz. % 163.21% 156.96% 299.40% 265.99% 100.00% - -
EY 4.61 4.79 2.51 2.83 7.52 0.00 0.00 -
  YoY % -3.76% 90.84% -11.31% -62.37% 0.00% 0.00% -
  Horiz. % 61.30% 63.70% 33.38% 37.63% 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 0.57 0.35 0.79 1.31 0.45 0.00 0.00 -
  YoY % 62.86% -55.70% -39.69% 191.11% 0.00% 0.00% -
  Horiz. % 126.67% 77.78% 175.56% 291.11% 100.00% - -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.6100 0.6800 0.6900 1.0600 0.6900 0.0000 0.0000 -
P/RPS 0.47 0.58 0.72 1.19 0.78 0.00 0.00 -
  YoY % -18.97% -19.44% -39.50% 52.56% 0.00% 0.00% -
  Horiz. % 60.26% 74.36% 92.31% 152.56% 100.00% - -
P/EPS 23.22 23.64 34.75 28.61 11.18 0.00 0.00 -
  YoY % -1.78% -31.97% 21.46% 155.90% 0.00% 0.00% -
  Horiz. % 207.69% 211.45% 310.82% 255.90% 100.00% - -
EY 4.31 4.23 2.88 3.50 8.94 0.00 0.00 -
  YoY % 1.89% 46.87% -17.71% -60.85% 0.00% 0.00% -
  Horiz. % 48.21% 47.32% 32.21% 39.15% 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 0.61 0.40 0.69 1.06 0.38 0.00 0.00 -
  YoY % 52.50% -42.03% -34.91% 178.95% 0.00% 0.00% -
  Horiz. % 160.53% 105.26% 181.58% 278.95% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers