Highlights

[PWF] YoY Quarter Result on 2004-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     9.22%    YoY -     -33.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 90,293 79,518 71,281 58,322 43,458 42,624 - -
  YoY % 13.55% 11.56% 22.22% 34.20% 1.96% 0.00% -
  Horiz. % 211.84% 186.56% 167.23% 136.83% 101.96% 100.00% -
PBT 1,269 3,090 3,709 1,616 2,735 4,833 - -
  YoY % -58.93% -16.69% 129.52% -40.91% -43.41% 0.00% -
  Horiz. % 26.26% 63.94% 76.74% 33.44% 56.59% 100.00% -
Tax 1,635 -967 -1,511 -408 -928 -1,855 - -
  YoY % 269.08% 36.00% -270.34% 56.03% 49.97% 0.00% -
  Horiz. % -88.14% 52.13% 81.46% 21.99% 50.03% 100.00% -
NP 2,904 2,123 2,198 1,208 1,807 2,978 - -
  YoY % 36.79% -3.41% 81.95% -33.15% -39.32% 0.00% -
  Horiz. % 97.52% 71.29% 73.81% 40.56% 60.68% 100.00% -
NP to SH 2,593 1,601 1,754 1,208 1,807 2,978 - -
  YoY % 61.96% -8.72% 45.20% -33.15% -39.32% 0.00% -
  Horiz. % 87.07% 53.76% 58.90% 40.56% 60.68% 100.00% -
Tax Rate -128.84 % 31.29 % 40.74 % 25.25 % 33.93 % 38.38 % - % -
  YoY % -511.76% -23.20% 61.35% -25.58% -11.59% 0.00% -
  Horiz. % -335.70% 81.53% 106.15% 65.79% 88.41% 100.00% -
Total Cost 87,389 77,395 69,083 57,114 41,651 39,646 - -
  YoY % 12.91% 12.03% 20.96% 37.13% 5.06% 0.00% -
  Horiz. % 220.42% 195.22% 174.25% 144.06% 105.06% 100.00% -
Net Worth 121,909 60,935 104,866 60,845 48,765 87,361 - -
  YoY % 100.06% -41.89% 72.35% 24.77% -44.18% 0.00% -
  Horiz. % 139.55% 69.75% 120.04% 69.65% 55.82% 100.00% -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 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
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 121,909 60,935 104,866 60,845 48,765 87,361 - -
  YoY % 100.06% -41.89% 72.35% 24.77% -44.18% 0.00% -
  Horiz. % 139.55% 69.75% 120.04% 69.65% 55.82% 100.00% -
NOSH 60,954 60,935 60,968 60,845 48,765 48,265 - -
  YoY % 0.03% -0.06% 0.20% 24.77% 1.03% 0.00% -
  Horiz. % 126.29% 126.25% 126.32% 126.06% 101.03% 100.00% -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.22 % 2.67 % 3.08 % 2.07 % 4.16 % 6.99 % - % -
  YoY % 20.60% -13.31% 48.79% -50.24% -40.49% 0.00% -
  Horiz. % 46.07% 38.20% 44.06% 29.61% 59.51% 100.00% -
ROE 2.13 % 2.63 % 1.67 % 1.99 % 3.71 % 3.41 % - % -
  YoY % -19.01% 57.49% -16.08% -46.36% 8.80% 0.00% -
  Horiz. % 62.46% 77.13% 48.97% 58.36% 108.80% 100.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 148.13 130.50 116.91 95.85 89.12 88.31 - -
  YoY % 13.51% 11.62% 21.97% 7.55% 0.92% 0.00% -
  Horiz. % 167.74% 147.77% 132.39% 108.54% 100.92% 100.00% -
EPS 4.26 2.63 2.88 1.98 2.97 6.17 - -
  YoY % 61.98% -8.68% 45.45% -33.33% -51.86% 0.00% -
  Horiz. % 69.04% 42.63% 46.68% 32.09% 48.14% 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 2.0000 1.0000 1.7200 1.0000 1.0000 1.8100 1.8300 1.49%
  YoY % 100.00% -41.86% 72.00% 0.00% -44.75% -1.09% -
  Horiz. % 109.29% 54.64% 93.99% 54.64% 54.64% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.91 45.71 40.98 33.53 24.98 24.50 - -
  YoY % 13.56% 11.54% 22.22% 34.23% 1.96% 0.00% -
  Horiz. % 211.88% 186.57% 167.27% 136.86% 101.96% 100.00% -
EPS 1.49 0.92 1.01 0.69 1.04 1.71 - -
  YoY % 61.96% -8.91% 46.38% -33.65% -39.18% 0.00% -
  Horiz. % 87.13% 53.80% 59.06% 40.35% 60.82% 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 0.7008 0.3503 0.6029 0.3498 0.2803 0.5022 1.8300 -14.78%
  YoY % 100.06% -41.90% 72.36% 24.79% -44.19% -72.56% -
  Horiz. % 38.30% 19.14% 32.95% 19.11% 15.32% 27.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.5400 0.5700 0.6000 0.7900 1.3100 0.8200 0.0000 -
P/RPS 0.36 0.44 0.51 0.82 1.47 0.93 0.00 -
  YoY % -18.18% -13.73% -37.80% -44.22% 58.06% 0.00% -
  Horiz. % 38.71% 47.31% 54.84% 88.17% 158.06% 100.00% -
P/EPS 12.69 21.69 20.86 39.79 35.35 13.29 0.00 -
  YoY % -41.49% 3.98% -47.57% 12.56% 165.99% 0.00% -
  Horiz. % 95.49% 163.21% 156.96% 299.40% 265.99% 100.00% -
EY 7.88 4.61 4.79 2.51 2.83 7.52 0.00 -
  YoY % 70.93% -3.76% 90.84% -11.31% -62.37% 0.00% -
  Horiz. % 104.79% 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 0.27 0.57 0.35 0.79 1.31 0.45 0.00 -
  YoY % -52.63% 62.86% -55.70% -39.69% 191.11% 0.00% -
  Horiz. % 60.00% 126.67% 77.78% 175.56% 291.11% 100.00% -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 12/03/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.5800 0.6100 0.6800 0.6900 1.0600 0.6900 0.0000 -
P/RPS 0.39 0.47 0.58 0.72 1.19 0.78 0.00 -
  YoY % -17.02% -18.97% -19.44% -39.50% 52.56% 0.00% -
  Horiz. % 50.00% 60.26% 74.36% 92.31% 152.56% 100.00% -
P/EPS 13.63 23.22 23.64 34.75 28.61 11.18 0.00 -
  YoY % -41.30% -1.78% -31.97% 21.46% 155.90% 0.00% -
  Horiz. % 121.91% 207.69% 211.45% 310.82% 255.90% 100.00% -
EY 7.33 4.31 4.23 2.88 3.50 8.94 0.00 -
  YoY % 70.07% 1.89% 46.87% -17.71% -60.85% 0.00% -
  Horiz. % 81.99% 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 0.29 0.61 0.40 0.69 1.06 0.38 0.00 -
  YoY % -52.46% 52.50% -42.03% -34.91% 178.95% 0.00% -
  Horiz. % 76.32% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers