Highlights

[PWF] YoY TTM Result on 2007-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     -18.98%    YoY -     -0.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 266,999 285,681 350,685 312,295 271,298 251,040 181,259 6.67%
  YoY % -6.54% -18.54% 12.29% 15.11% 8.07% 38.50% -
  Horiz. % 147.30% 157.61% 193.47% 172.29% 149.67% 138.50% 100.00%
PBT 5,567 -229 3,987 8,710 7,216 9,185 2,093 17.70%
  YoY % 2,531.00% -105.74% -54.23% 20.70% -21.44% 338.84% -
  Horiz. % 265.98% -10.94% 190.49% 416.15% 344.77% 438.84% 100.00%
Tax -4,001 1,584 -784 -3,799 -3,036 -2,896 -1,147 23.14%
  YoY % -352.59% 302.04% 79.36% -25.13% -4.83% -152.48% -
  Horiz. % 348.82% -138.10% 68.35% 331.21% 264.69% 252.48% 100.00%
NP 1,566 1,355 3,203 4,911 4,180 6,289 946 8.76%
  YoY % 15.57% -57.70% -34.78% 17.49% -33.53% 564.80% -
  Horiz. % 165.54% 143.23% 338.58% 519.13% 441.86% 664.80% 100.00%
NP to SH 1,591 1,296 3,031 4,247 4,257 5,590 946 9.05%
  YoY % 22.76% -57.24% -28.63% -0.23% -23.85% 490.91% -
  Horiz. % 168.18% 137.00% 320.40% 448.94% 450.00% 590.91% 100.00%
Tax Rate 71.87 % - % 19.66 % 43.62 % 42.07 % 31.53 % 54.80 % 4.62%
  YoY % 0.00% 0.00% -54.93% 3.68% 33.43% -42.46% -
  Horiz. % 131.15% 0.00% 35.88% 79.60% 76.77% 57.54% 100.00%
Total Cost 265,433 284,326 347,482 307,384 267,118 244,751 180,313 6.65%
  YoY % -6.64% -18.18% 13.04% 15.07% 9.14% 35.74% -
  Horiz. % 147.21% 157.68% 192.71% 170.47% 148.14% 135.74% 100.00%
Net Worth 121,714 129,358 135,890 104,672 103,486 92,455 85,684 6.02%
  YoY % -5.91% -4.81% 29.82% 1.15% 11.93% 7.90% -
  Horiz. % 142.05% 150.97% 158.59% 122.16% 120.78% 107.90% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 121,714 129,358 135,890 104,672 103,486 92,455 85,684 6.02%
  YoY % -5.91% -4.81% 29.82% 1.15% 11.93% 7.90% -
  Horiz. % 142.05% 150.97% 158.59% 122.16% 120.78% 107.90% 100.00%
NOSH 60,857 60,731 60,937 61,212 60,874 60,826 60,769 0.02%
  YoY % 0.21% -0.34% -0.45% 0.55% 0.08% 0.09% -
  Horiz. % 100.14% 99.94% 100.28% 100.73% 100.17% 100.09% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.59 % 0.47 % 0.91 % 1.57 % 1.54 % 2.51 % 0.52 % 2.13%
  YoY % 25.53% -48.35% -42.04% 1.95% -38.65% 382.69% -
  Horiz. % 113.46% 90.38% 175.00% 301.92% 296.15% 482.69% 100.00%
ROE 1.31 % 1.00 % 2.23 % 4.06 % 4.11 % 6.05 % 1.10 % 2.95%
  YoY % 31.00% -55.16% -45.07% -1.22% -32.07% 450.00% -
  Horiz. % 119.09% 90.91% 202.73% 369.09% 373.64% 550.00% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 438.73 470.40 575.48 510.18 445.67 412.72 298.27 6.64%
  YoY % -6.73% -18.26% 12.80% 14.47% 7.98% 38.37% -
  Horiz. % 147.09% 157.71% 192.94% 171.05% 149.42% 138.37% 100.00%
EPS 2.61 2.13 4.97 6.94 6.99 9.19 1.56 8.95%
  YoY % 22.54% -57.14% -28.39% -0.72% -23.94% 489.10% -
  Horiz. % 167.31% 136.54% 318.59% 444.87% 448.08% 589.10% 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 2.0000 2.1300 2.2300 1.7100 1.7000 1.5200 1.4100 6.00%
  YoY % -6.10% -4.48% 30.41% 0.59% 11.84% 7.80% -
  Horiz. % 141.84% 151.06% 158.16% 121.28% 120.57% 107.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.50 164.24 201.61 179.54 155.97 144.32 104.20 6.67%
  YoY % -6.54% -18.54% 12.29% 15.11% 8.07% 38.50% -
  Horiz. % 147.31% 157.62% 193.48% 172.30% 149.68% 138.50% 100.00%
EPS 0.91 0.75 1.74 2.44 2.45 3.21 0.54 9.08%
  YoY % 21.33% -56.90% -28.69% -0.41% -23.68% 494.44% -
  Horiz. % 168.52% 138.89% 322.22% 451.85% 453.70% 594.44% 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 0.6997 0.7437 0.7812 0.6018 0.5949 0.5315 0.4926 6.02%
  YoY % -5.92% -4.80% 29.81% 1.16% 11.93% 7.90% -
  Horiz. % 142.04% 150.97% 158.59% 122.17% 120.77% 107.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.4800 0.4400 0.5000 0.6000 0.6100 0.5200 0.8400 -
P/RPS 0.11 0.09 0.09 0.12 0.14 0.13 0.28 -14.41%
  YoY % 22.22% 0.00% -25.00% -14.29% 7.69% -53.57% -
  Horiz. % 39.29% 32.14% 32.14% 42.86% 50.00% 46.43% 100.00%
P/EPS 18.36 20.62 10.05 8.65 8.72 5.66 53.96 -16.44%
  YoY % -10.96% 105.17% 16.18% -0.80% 54.06% -89.51% -
  Horiz. % 34.03% 38.21% 18.62% 16.03% 16.16% 10.49% 100.00%
EY 5.45 4.85 9.95 11.56 11.46 17.67 1.85 19.72%
  YoY % 12.37% -51.26% -13.93% 0.87% -35.14% 855.14% -
  Horiz. % 294.59% 262.16% 537.84% 624.86% 619.46% 955.14% 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 0.24 0.21 0.22 0.35 0.36 0.34 0.60 -14.16%
  YoY % 14.29% -4.55% -37.14% -2.78% 5.88% -43.33% -
  Horiz. % 40.00% 35.00% 36.67% 58.33% 60.00% 56.67% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.4200 0.4900 0.6500 0.6200 0.6100 0.4700 0.8000 -
P/RPS 0.10 0.10 0.11 0.12 0.14 0.11 0.27 -15.25%
  YoY % 0.00% -9.09% -8.33% -14.29% 27.27% -59.26% -
  Horiz. % 37.04% 37.04% 40.74% 44.44% 51.85% 40.74% 100.00%
P/EPS 16.07 22.96 13.07 8.94 8.72 5.11 51.39 -17.61%
  YoY % -30.01% 75.67% 46.20% 2.52% 70.65% -90.06% -
  Horiz. % 31.27% 44.68% 25.43% 17.40% 16.97% 9.94% 100.00%
EY 6.22 4.36 7.65 11.19 11.46 19.55 1.95 21.32%
  YoY % 42.66% -43.01% -31.64% -2.36% -41.38% 902.56% -
  Horiz. % 318.97% 223.59% 392.31% 573.85% 587.69% 1,002.56% 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 0.23 0.29 0.36 0.36 0.31 0.57 -15.32%
  YoY % -8.70% -20.69% -19.44% 0.00% 16.13% -45.61% -
  Horiz. % 36.84% 40.35% 50.88% 63.16% 63.16% 54.39% 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.
 


 

243  282  529  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.155+0.045 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers