Highlights

[PWF] YoY TTM Result on 2006-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     4.98%    YoY -     -23.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 285,681 350,685 312,295 271,298 251,040 181,259 153,652 10.88%
  YoY % -18.54% 12.29% 15.11% 8.07% 38.50% 17.97% -
  Horiz. % 185.93% 228.23% 203.25% 176.57% 163.38% 117.97% 100.00%
PBT -229 3,987 8,710 7,216 9,185 2,093 13,390 -
  YoY % -105.74% -54.23% 20.70% -21.44% 338.84% -84.37% -
  Horiz. % -1.71% 29.78% 65.05% 53.89% 68.60% 15.63% 100.00%
Tax 1,584 -784 -3,799 -3,036 -2,896 -1,147 -4,414 -
  YoY % 302.04% 79.36% -25.13% -4.83% -152.48% 74.01% -
  Horiz. % -35.89% 17.76% 86.07% 68.78% 65.61% 25.99% 100.00%
NP 1,355 3,203 4,911 4,180 6,289 946 8,976 -27.01%
  YoY % -57.70% -34.78% 17.49% -33.53% 564.80% -89.46% -
  Horiz. % 15.10% 35.68% 54.71% 46.57% 70.06% 10.54% 100.00%
NP to SH 1,296 3,031 4,247 4,257 5,590 946 8,976 -27.55%
  YoY % -57.24% -28.63% -0.23% -23.85% 490.91% -89.46% -
  Horiz. % 14.44% 33.77% 47.32% 47.43% 62.28% 10.54% 100.00%
Tax Rate - % 19.66 % 43.62 % 42.07 % 31.53 % 54.80 % 32.96 % -
  YoY % 0.00% -54.93% 3.68% 33.43% -42.46% 66.26% -
  Horiz. % 0.00% 59.65% 132.34% 127.64% 95.66% 166.26% 100.00%
Total Cost 284,326 347,482 307,384 267,118 244,751 180,313 144,676 11.91%
  YoY % -18.18% 13.04% 15.07% 9.14% 35.74% 24.63% -
  Horiz. % 196.53% 240.18% 212.46% 184.63% 169.17% 124.63% 100.00%
Net Worth 129,358 135,890 104,672 103,486 92,455 85,684 48,779 17.63%
  YoY % -4.81% 29.82% 1.15% 11.93% 7.90% 75.66% -
  Horiz. % 265.19% 278.58% 214.58% 212.15% 189.54% 175.66% 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 0 0 0 0 0 0 0 -
  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 48,779 17.63%
  YoY % -4.81% 29.82% 1.15% 11.93% 7.90% 75.66% -
  Horiz. % 265.19% 278.58% 214.58% 212.15% 189.54% 175.66% 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 0.47 % 0.91 % 1.57 % 1.54 % 2.51 % 0.52 % 5.84 % -34.27%
  YoY % -48.35% -42.04% 1.95% -38.65% 382.69% -91.10% -
  Horiz. % 8.05% 15.58% 26.88% 26.37% 42.98% 8.90% 100.00%
ROE 1.00 % 2.23 % 4.06 % 4.11 % 6.05 % 1.10 % 18.40 % -38.43%
  YoY % -55.16% -45.07% -1.22% -32.07% 450.00% -94.02% -
  Horiz. % 5.43% 12.12% 22.07% 22.34% 32.88% 5.98% 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 470.40 575.48 510.18 445.67 412.72 298.27 314.99 6.91%
  YoY % -18.26% 12.80% 14.47% 7.98% 38.37% -5.31% -
  Horiz. % 149.34% 182.70% 161.97% 141.49% 131.03% 94.69% 100.00%
EPS 2.13 4.97 6.94 6.99 9.19 1.56 18.40 -30.17%
  YoY % -57.14% -28.39% -0.72% -23.94% 489.10% -91.52% -
  Horiz. % 11.58% 27.01% 37.72% 37.99% 49.95% 8.48% 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 1.0000 13.42%
  YoY % -4.48% 30.41% 0.59% 11.84% 7.80% 41.00% -
  Horiz. % 213.00% 223.00% 171.00% 170.00% 152.00% 141.00% 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 164.17 201.52 179.46 155.90 144.26 104.16 88.30 10.88%
  YoY % -18.53% 12.29% 15.11% 8.07% 38.50% 17.96% -
  Horiz. % 185.92% 228.22% 203.24% 176.56% 163.37% 117.96% 100.00%
EPS 0.74 1.74 2.44 2.45 3.21 0.54 5.16 -27.63%
  YoY % -57.47% -28.69% -0.41% -23.68% 494.44% -89.53% -
  Horiz. % 14.34% 33.72% 47.29% 47.48% 62.21% 10.47% 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 0.2803 17.63%
  YoY % -4.80% 29.83% 1.14% 11.93% 7.90% 75.67% -
  Horiz. % 265.22% 278.59% 214.59% 212.17% 189.55% 175.67% 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 0.09 0.09 0.12 0.14 0.13 0.28 0.36 -20.61%
  YoY % 0.00% -25.00% -14.29% 7.69% -53.57% -22.22% -
  Horiz. % 25.00% 25.00% 33.33% 38.89% 36.11% 77.78% 100.00%
P/EPS 20.62 10.05 8.65 8.72 5.66 53.96 6.09 22.52%
  YoY % 105.17% 16.18% -0.80% 54.06% -89.51% 786.04% -
  Horiz. % 338.59% 165.02% 142.04% 143.19% 92.94% 886.04% 100.00%
EY 4.85 9.95 11.56 11.46 17.67 1.85 16.43 -18.39%
  YoY % -51.26% -13.93% 0.87% -35.14% 855.14% -88.74% -
  Horiz. % 29.52% 60.56% 70.36% 69.75% 107.55% 11.26% 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 1.12 -24.33%
  YoY % -4.55% -37.14% -2.78% 5.88% -43.33% -46.43% -
  Horiz. % 18.75% 19.64% 31.25% 32.14% 30.36% 53.57% 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 0.10 0.11 0.12 0.14 0.11 0.27 0.43 -21.56%
  YoY % -9.09% -8.33% -14.29% 27.27% -59.26% -37.21% -
  Horiz. % 23.26% 25.58% 27.91% 32.56% 25.58% 62.79% 100.00%
P/EPS 22.96 13.07 8.94 8.72 5.11 51.39 7.34 20.91%
  YoY % 75.67% 46.20% 2.52% 70.65% -90.06% 600.14% -
  Horiz. % 312.81% 178.07% 121.80% 118.80% 69.62% 700.14% 100.00%
EY 4.36 7.65 11.19 11.46 19.55 1.95 13.63 -17.29%
  YoY % -43.01% -31.64% -2.36% -41.38% 902.56% -85.69% -
  Horiz. % 31.99% 56.13% 82.10% 84.08% 143.43% 14.31% 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 1.35 -25.52%
  YoY % -20.69% -19.44% 0.00% 16.13% -45.61% -57.78% -
  Horiz. % 17.04% 21.48% 26.67% 26.67% 22.96% 42.22% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

159  869  566  920 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285+0.025 
 DNEX-WD 0.055+0.01 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 QES 0.36-0.02 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 SAPNRG 0.120.00 
 BIOHLDG 0.305+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS