Highlights

[PWF] YoY Quarter Result on 2006-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 12-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     0.00%    YoY -     -8.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 70,848 84,036 90,293 79,518 71,281 58,322 43,458 8.48%
  YoY % -15.69% -6.93% 13.55% 11.56% 22.22% 34.20% -
  Horiz. % 163.03% 193.37% 207.77% 182.98% 164.02% 134.20% 100.00%
PBT 143 -772 1,269 3,090 3,709 1,616 2,735 -38.82%
  YoY % 118.52% -160.84% -58.93% -16.69% 129.52% -40.91% -
  Horiz. % 5.23% -28.23% 46.40% 112.98% 135.61% 59.09% 100.00%
Tax -719 1,464 1,635 -967 -1,511 -408 -928 -4.16%
  YoY % -149.11% -10.46% 269.08% 36.00% -270.34% 56.03% -
  Horiz. % 77.48% -157.76% -176.19% 104.20% 162.82% 43.97% 100.00%
NP -576 692 2,904 2,123 2,198 1,208 1,807 -
  YoY % -183.24% -76.17% 36.79% -3.41% 81.95% -33.15% -
  Horiz. % -31.88% 38.30% 160.71% 117.49% 121.64% 66.85% 100.00%
NP to SH -551 580 2,593 1,601 1,754 1,208 1,807 -
  YoY % -195.00% -77.63% 61.96% -8.72% 45.20% -33.15% -
  Horiz. % -30.49% 32.10% 143.50% 88.60% 97.07% 66.85% 100.00%
Tax Rate 502.80 % - % -128.84 % 31.29 % 40.74 % 25.25 % 33.93 % 56.66%
  YoY % 0.00% 0.00% -511.76% -23.20% 61.35% -25.58% -
  Horiz. % 1,481.87% 0.00% -379.72% 92.22% 120.07% 74.42% 100.00%
Total Cost 71,424 83,344 87,389 77,395 69,083 57,114 41,651 9.40%
  YoY % -14.30% -4.63% 12.91% 12.03% 20.96% 37.13% -
  Horiz. % 171.48% 200.10% 209.81% 185.82% 165.86% 137.13% 100.00%
Net Worth 129,791 121,690 121,909 60,935 104,866 60,845 48,765 17.70%
  YoY % 6.66% -0.18% 100.06% -41.89% 72.35% 24.77% -
  Horiz. % 266.16% 249.54% 249.99% 124.96% 215.04% 124.77% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 129,791 121,690 121,909 60,935 104,866 60,845 48,765 17.70%
  YoY % 6.66% -0.18% 100.06% -41.89% 72.35% 24.77% -
  Horiz. % 266.16% 249.54% 249.99% 124.96% 215.04% 124.77% 100.00%
NOSH 61,222 60,845 60,954 60,935 60,968 60,845 48,765 3.86%
  YoY % 0.62% -0.18% 0.03% -0.06% 0.20% 24.77% -
  Horiz. % 125.55% 124.77% 125.00% 124.96% 125.03% 124.77% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.81 % 0.82 % 3.22 % 2.67 % 3.08 % 2.07 % 4.16 % -
  YoY % -198.78% -74.53% 20.60% -13.31% 48.79% -50.24% -
  Horiz. % -19.47% 19.71% 77.40% 64.18% 74.04% 49.76% 100.00%
ROE -0.42 % 0.48 % 2.13 % 2.63 % 1.67 % 1.99 % 3.71 % -
  YoY % -187.50% -77.46% -19.01% 57.49% -16.08% -46.36% -
  Horiz. % -11.32% 12.94% 57.41% 70.89% 45.01% 53.64% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 115.72 138.11 148.13 130.50 116.91 95.85 89.12 4.45%
  YoY % -16.21% -6.76% 13.51% 11.62% 21.97% 7.55% -
  Horiz. % 129.85% 154.97% 166.21% 146.43% 131.18% 107.55% 100.00%
EPS -0.90 0.95 4.26 2.63 2.88 1.98 2.97 -
  YoY % -194.74% -77.70% 61.98% -8.68% 45.45% -33.33% -
  Horiz. % -30.30% 31.99% 143.43% 88.55% 96.97% 66.67% 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 2.1200 2.0000 2.0000 1.0000 1.7200 1.0000 1.0000 13.33%
  YoY % 6.00% 0.00% 100.00% -41.86% 72.00% 0.00% -
  Horiz. % 212.00% 200.00% 200.00% 100.00% 172.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.73 48.31 51.91 45.71 40.98 33.53 24.98 8.48%
  YoY % -15.69% -6.94% 13.56% 11.54% 22.22% 34.23% -
  Horiz. % 163.05% 193.39% 207.81% 182.99% 164.05% 134.23% 100.00%
EPS -0.32 0.33 1.49 0.92 1.01 0.69 1.04 -
  YoY % -196.97% -77.85% 61.96% -8.91% 46.38% -33.65% -
  Horiz. % -30.77% 31.73% 143.27% 88.46% 97.12% 66.35% 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 0.7462 0.6996 0.7008 0.3503 0.6029 0.3498 0.2803 17.71%
  YoY % 6.66% -0.17% 100.06% -41.90% 72.36% 24.79% -
  Horiz. % 266.21% 249.59% 250.02% 124.97% 215.09% 124.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.4900 0.6000 0.5400 0.5700 0.6000 0.7900 1.3100 -
P/RPS 0.42 0.43 0.36 0.44 0.51 0.82 1.47 -18.83%
  YoY % -2.33% 19.44% -18.18% -13.73% -37.80% -44.22% -
  Horiz. % 28.57% 29.25% 24.49% 29.93% 34.69% 55.78% 100.00%
P/EPS -54.44 62.94 12.69 21.69 20.86 39.79 35.35 -
  YoY % -186.50% 395.98% -41.49% 3.98% -47.57% 12.56% -
  Horiz. % -154.00% 178.05% 35.90% 61.36% 59.01% 112.56% 100.00%
EY -1.84 1.59 7.88 4.61 4.79 2.51 2.83 -
  YoY % -215.72% -79.82% 70.93% -3.76% 90.84% -11.31% -
  Horiz. % -65.02% 56.18% 278.45% 162.90% 169.26% 88.69% 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 0.30 0.27 0.57 0.35 0.79 1.31 -25.15%
  YoY % -23.33% 11.11% -52.63% 62.86% -55.70% -39.69% -
  Horiz. % 17.56% 22.90% 20.61% 43.51% 26.72% 60.31% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 12/03/07 28/02/06 28/02/05 27/02/04 -
Price 0.4400 0.5600 0.5800 0.6100 0.6800 0.6900 1.0600 -
P/RPS 0.38 0.41 0.39 0.47 0.58 0.72 1.19 -17.31%
  YoY % -7.32% 5.13% -17.02% -18.97% -19.44% -39.50% -
  Horiz. % 31.93% 34.45% 32.77% 39.50% 48.74% 60.50% 100.00%
P/EPS -48.89 58.75 13.63 23.22 23.64 34.75 28.61 -
  YoY % -183.22% 331.03% -41.30% -1.78% -31.97% 21.46% -
  Horiz. % -170.88% 205.35% 47.64% 81.16% 82.63% 121.46% 100.00%
EY -2.05 1.70 7.33 4.31 4.23 2.88 3.50 -
  YoY % -220.59% -76.81% 70.07% 1.89% 46.87% -17.71% -
  Horiz. % -58.57% 48.57% 209.43% 123.14% 120.86% 82.29% 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 0.28 0.29 0.61 0.40 0.69 1.06 -23.63%
  YoY % -25.00% -3.45% -52.46% 52.50% -42.03% -34.91% -
  Horiz. % 19.81% 26.42% 27.36% 57.55% 37.74% 65.09% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers