Highlights

[PWF] YoY Quarter Result on 2008-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -194.60%    YoY -     -7,108.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 69,455 65,098 65,214 83,785 78,180 61,321 64,202 1.32%
  YoY % 6.69% -0.18% -22.17% 7.17% 27.49% -4.49% -
  Horiz. % 108.18% 101.40% 101.58% 130.50% 121.77% 95.51% 100.00%
PBT 2,523 2,377 -1,714 -2,871 -952 -3,798 3,325 -4.49%
  YoY % 6.14% 238.68% 40.30% -201.58% 74.93% -214.23% -
  Horiz. % 75.88% 71.49% -51.55% -86.35% -28.63% -114.23% 100.00%
Tax -444 -1,103 710 72 181 948 -1,375 -17.16%
  YoY % 59.75% -255.35% 886.11% -60.22% -80.91% 168.95% -
  Horiz. % 32.29% 80.22% -51.64% -5.24% -13.16% -68.95% 100.00%
NP 2,079 1,274 -1,004 -2,799 -771 -2,850 1,950 1.07%
  YoY % 63.19% 226.89% 64.13% -263.04% 72.95% -246.15% -
  Horiz. % 106.62% 65.33% -51.49% -143.54% -39.54% -146.15% 100.00%
NP to SH 2,079 1,274 -1,051 -2,453 35 -2,278 1,950 1.07%
  YoY % 63.19% 221.22% 57.15% -7,108.57% 101.54% -216.82% -
  Horiz. % 106.62% 65.33% -53.90% -125.79% 1.79% -116.82% 100.00%
Tax Rate 17.60 % 46.40 % - % - % - % - % 41.35 % -13.26%
  YoY % -62.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.56% 112.21% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 67,376 63,824 66,218 86,584 78,951 64,171 62,252 1.33%
  YoY % 5.57% -3.62% -23.52% 9.67% 23.03% 3.08% -
  Horiz. % 108.23% 102.53% 106.37% 139.09% 126.82% 103.08% 100.00%
Net Worth 127,846 121,944 127,578 135,128 95,666 101,109 90,187 5.99%
  YoY % 4.84% -4.42% -5.59% 41.25% -5.38% 12.11% -
  Horiz. % 141.76% 135.21% 141.46% 149.83% 106.08% 112.11% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 127,846 121,944 127,578 135,128 95,666 101,109 90,187 5.99%
  YoY % 4.84% -4.42% -5.59% 41.25% -5.38% 12.11% -
  Horiz. % 141.76% 135.21% 141.46% 149.83% 106.08% 112.11% 100.00%
NOSH 59,741 60,972 60,751 60,868 58,333 60,909 60,937 -0.33%
  YoY % -2.02% 0.36% -0.19% 4.35% -4.23% -0.05% -
  Horiz. % 98.04% 100.06% 99.69% 99.89% 95.73% 99.95% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.99 % 1.96 % -1.54 % -3.34 % -0.99 % -4.65 % 3.04 % -0.28%
  YoY % 52.55% 227.27% 53.89% -237.37% 78.71% -252.96% -
  Horiz. % 98.36% 64.47% -50.66% -109.87% -32.57% -152.96% 100.00%
ROE 1.63 % 1.04 % -0.82 % -1.82 % 0.04 % -2.25 % 2.16 % -4.58%
  YoY % 56.73% 226.83% 54.95% -4,650.00% 101.78% -204.17% -
  Horiz. % 75.46% 48.15% -37.96% -84.26% 1.85% -104.17% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 116.26 106.77 107.35 137.65 134.02 100.68 105.36 1.65%
  YoY % 8.89% -0.54% -22.01% 2.71% 33.11% -4.44% -
  Horiz. % 110.35% 101.34% 101.89% 130.65% 127.20% 95.56% 100.00%
EPS 3.40 3.23 -1.73 -4.03 0.06 -3.74 3.20 1.02%
  YoY % 5.26% 286.71% 57.07% -6,816.67% 101.60% -216.88% -
  Horiz. % 106.25% 100.94% -54.06% -125.94% 1.87% -116.87% 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 2.1400 2.0000 2.1000 2.2200 1.6400 1.6600 1.4800 6.34%
  YoY % 7.00% -4.76% -5.41% 35.37% -1.20% 12.16% -
  Horiz. % 144.59% 135.14% 141.89% 150.00% 110.81% 112.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 39.93 37.42 37.49 48.17 44.94 35.25 36.91 1.32%
  YoY % 6.71% -0.19% -22.17% 7.19% 27.49% -4.50% -
  Horiz. % 108.18% 101.38% 101.57% 130.51% 121.76% 95.50% 100.00%
EPS 1.20 0.73 -0.60 -1.41 0.02 -1.31 1.12 1.16%
  YoY % 64.38% 221.67% 57.45% -7,150.00% 101.53% -216.96% -
  Horiz. % 107.14% 65.18% -53.57% -125.89% 1.79% -116.96% 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 0.7350 0.7010 0.7334 0.7768 0.5500 0.5813 0.5185 5.99%
  YoY % 4.85% -4.42% -5.59% 41.24% -5.38% 12.11% -
  Horiz. % 141.76% 135.20% 141.45% 149.82% 106.08% 112.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.4300 0.4300 0.5800 0.5600 0.6000 0.6200 0.6900 -
P/RPS 0.37 0.40 0.54 0.41 0.45 0.62 0.65 -8.96%
  YoY % -7.50% -25.93% 31.71% -8.89% -27.42% -4.62% -
  Horiz. % 56.92% 61.54% 83.08% 63.08% 69.23% 95.38% 100.00%
P/EPS 12.36 20.58 -33.53 -13.90 1,000.00 -16.58 21.56 -8.85%
  YoY % -39.94% 161.38% -141.22% -101.39% 6,131.36% -176.90% -
  Horiz. % 57.33% 95.45% -155.52% -64.47% 4,638.22% -76.90% 100.00%
EY 8.09 4.86 -2.98 -7.20 0.10 -6.03 4.64 9.70%
  YoY % 66.46% 263.09% 58.61% -7,300.00% 101.66% -229.96% -
  Horiz. % 174.35% 104.74% -64.22% -155.17% 2.16% -129.96% 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 0.20 0.22 0.28 0.25 0.37 0.37 0.47 -13.27%
  YoY % -9.09% -21.43% 12.00% -32.43% 0.00% -21.28% -
  Horiz. % 42.55% 46.81% 59.57% 53.19% 78.72% 78.72% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 25/05/06 31/05/05 -
Price 0.4500 0.3500 0.4100 0.6200 0.6000 0.6200 0.5300 -
P/RPS 0.39 0.33 0.38 0.45 0.45 0.62 0.50 -4.05%
  YoY % 18.18% -13.16% -15.56% 0.00% -27.42% 24.00% -
  Horiz. % 78.00% 66.00% 76.00% 90.00% 90.00% 124.00% 100.00%
P/EPS 12.93 16.75 -23.70 -15.38 1,000.00 -16.58 16.56 -4.04%
  YoY % -22.81% 170.68% -54.10% -101.54% 6,131.36% -200.12% -
  Horiz. % 78.08% 101.15% -143.12% -92.87% 6,038.65% -100.12% 100.00%
EY 7.73 5.97 -4.22 -6.50 0.10 -6.03 6.04 4.20%
  YoY % 29.48% 241.47% 35.08% -6,600.00% 101.66% -199.83% -
  Horiz. % 127.98% 98.84% -69.87% -107.62% 1.66% -99.83% 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 0.18 0.20 0.28 0.37 0.37 0.36 -8.59%
  YoY % 16.67% -10.00% -28.57% -24.32% 0.00% 2.78% -
  Horiz. % 58.33% 50.00% 55.56% 77.78% 102.78% 102.78% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers