Highlights

[PWF] YoY TTM 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 -     -3.59%    YoY -     -33.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 272,493 344,428 323,070 279,535 263,999 196,123 154,699 9.89%
  YoY % -20.89% 6.61% 15.57% 5.88% 34.61% 26.78% -
  Horiz. % 176.14% 222.64% 208.84% 180.70% 170.65% 126.78% 100.00%
PBT 686 1,946 6,889 6,597 11,278 974 11,546 -37.51%
  YoY % -64.75% -71.75% 4.43% -41.51% 1,057.91% -91.56% -
  Horiz. % 5.94% 16.85% 59.67% 57.14% 97.68% 8.44% 100.00%
Tax -599 -955 -1,197 -2,492 -3,999 -627 -3,526 -25.56%
  YoY % 37.28% 20.22% 51.97% 37.68% -537.80% 82.22% -
  Horiz. % 16.99% 27.08% 33.95% 70.67% 113.41% 17.78% 100.00%
NP 87 991 5,692 4,105 7,279 347 8,020 -52.92%
  YoY % -91.22% -82.59% 38.66% -43.60% 1,997.69% -95.67% -
  Horiz. % 1.08% 12.36% 70.97% 51.18% 90.76% 4.33% 100.00%
NP to SH 165 1,018 5,239 4,104 6,136 347 8,020 -47.62%
  YoY % -83.79% -80.57% 27.66% -33.12% 1,668.30% -95.67% -
  Horiz. % 2.06% 12.69% 65.32% 51.17% 76.51% 4.33% 100.00%
Tax Rate 87.32 % 49.08 % 17.38 % 37.77 % 35.46 % 64.37 % 30.54 % 19.12%
  YoY % 77.91% 182.39% -53.98% 6.51% -44.91% 110.77% -
  Horiz. % 285.92% 160.71% 56.91% 123.67% 116.11% 210.77% 100.00%
Total Cost 272,406 343,437 317,378 275,430 256,720 195,776 146,679 10.86%
  YoY % -20.68% 8.21% 15.23% 7.29% 31.13% 33.47% -
  Horiz. % 185.72% 234.14% 216.38% 187.78% 175.02% 133.47% 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 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
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 0.03 % 0.29 % 1.76 % 1.47 % 2.76 % 0.18 % 5.18 % -57.59%
  YoY % -89.66% -83.52% 19.73% -46.74% 1,433.33% -96.53% -
  Horiz. % 0.58% 5.60% 33.98% 28.38% 53.28% 3.47% 100.00%
ROE 0.13 % 0.84 % 4.30 % 6.74 % 5.85 % 0.57 % 16.45 % -55.34%
  YoY % -84.52% -80.47% -36.20% 15.21% 926.32% -96.53% -
  Horiz. % 0.79% 5.11% 26.14% 40.97% 35.56% 3.47% 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 445.09 566.07 530.02 458.74 433.01 322.33 317.23 5.80%
  YoY % -21.37% 6.80% 15.54% 5.94% 34.34% 1.61% -
  Horiz. % 140.31% 178.44% 167.08% 144.61% 136.50% 101.61% 100.00%
EPS 0.27 1.67 8.59 6.74 10.06 0.57 16.45 -49.56%
  YoY % -83.83% -80.56% 27.45% -33.00% 1,664.91% -96.53% -
  Horiz. % 1.64% 10.15% 52.22% 40.97% 61.16% 3.47% 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 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 156.65 198.01 185.73 160.70 151.77 112.75 88.94 9.88%
  YoY % -20.89% 6.61% 15.58% 5.88% 34.61% 26.77% -
  Horiz. % 176.13% 222.63% 208.83% 180.68% 170.64% 126.77% 100.00%
EPS 0.09 0.59 3.01 2.36 3.53 0.20 4.61 -48.08%
  YoY % -84.75% -80.40% 27.54% -33.14% 1,665.00% -95.66% -
  Horiz. % 1.95% 12.80% 65.29% 51.19% 76.57% 4.34% 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 0.11 0.11 0.10 0.12 0.14 0.25 0.41 -19.67%
  YoY % 0.00% 10.00% -16.67% -14.29% -44.00% -39.02% -
  Horiz. % 26.83% 26.83% 24.39% 29.27% 34.15% 60.98% 100.00%
P/EPS 181.81 35.86 6.28 8.46 5.96 138.53 7.97 68.33%
  YoY % 407.00% 471.02% -25.77% 41.95% -95.70% 1,638.14% -
  Horiz. % 2,281.18% 449.94% 78.80% 106.15% 74.78% 1,738.14% 100.00%
EY 0.55 2.79 15.92 11.82 16.77 0.72 12.55 -40.59%
  YoY % -80.29% -82.47% 34.69% -29.52% 2,229.17% -94.26% -
  Horiz. % 4.38% 22.23% 126.85% 94.18% 133.63% 5.74% 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 0.10 0.10 0.11 0.13 0.16 0.21 0.33 -18.03%
  YoY % 0.00% -9.09% -15.38% -18.75% -23.81% -36.36% -
  Horiz. % 30.30% 30.30% 33.33% 39.39% 48.48% 63.64% 100.00%
P/EPS 163.26 33.47 6.75 9.06 6.76 120.99 6.45 71.27%
  YoY % 387.78% 395.85% -25.50% 34.02% -94.41% 1,775.81% -
  Horiz. % 2,531.16% 518.91% 104.65% 140.47% 104.81% 1,875.81% 100.00%
EY 0.61 2.99 14.82 11.04 14.80 0.83 15.52 -41.66%
  YoY % -79.60% -79.82% 34.24% -25.41% 1,683.13% -94.65% -
  Horiz. % 3.93% 19.27% 95.49% 71.13% 95.36% 5.35% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers