Highlights

[PWF] YoY TTM 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 -     -47.49%    YoY -     -57.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 270,306 272,377 325,857 328,675 296,394 261,118 219,423 3.54%
  YoY % -0.76% -16.41% -0.86% 10.89% 13.51% 19.00% -
  Horiz. % 123.19% 124.13% 148.51% 149.79% 135.08% 119.00% 100.00%
PBT 7,199 4,777 3,103 4,970 9,443 4,155 7,788 -1.30%
  YoY % 50.70% 53.95% -37.57% -47.37% 127.27% -46.65% -
  Horiz. % 92.44% 61.34% 39.84% 63.82% 121.25% 53.35% 100.00%
Tax -6,286 -2,412 -317 -1,306 -3,259 -1,676 -2,747 14.79%
  YoY % -160.61% -660.88% 75.73% 59.93% -94.45% 38.99% -
  Horiz. % 228.83% 87.80% 11.54% 47.54% 118.64% 61.01% 100.00%
NP 913 2,365 2,786 3,664 6,184 2,479 5,041 -24.77%
  YoY % -61.40% -15.11% -23.96% -40.75% 149.46% -50.82% -
  Horiz. % 18.11% 46.92% 55.27% 72.68% 122.67% 49.18% 100.00%
NP to SH 913 2,490 2,420 2,751 6,417 1,908 5,041 -24.77%
  YoY % -63.33% 2.89% -12.03% -57.13% 236.32% -62.15% -
  Horiz. % 18.11% 49.39% 48.01% 54.57% 127.30% 37.85% 100.00%
Tax Rate 87.32 % 50.49 % 10.22 % 26.28 % 34.51 % 40.34 % 35.27 % 16.30%
  YoY % 72.95% 394.03% -61.11% -23.85% -14.45% 14.37% -
  Horiz. % 247.58% 143.15% 28.98% 74.51% 97.85% 114.37% 100.00%
Total Cost 269,393 270,012 323,071 325,011 290,210 258,639 214,382 3.88%
  YoY % -0.23% -16.42% -0.60% 11.99% 12.21% 20.64% -
  Horiz. % 125.66% 125.95% 150.70% 151.60% 135.37% 120.64% 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 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
31/03/11 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 0.34 % 0.87 % 0.85 % 1.11 % 2.09 % 0.95 % 2.30 % -27.27%
  YoY % -60.92% 2.35% -23.42% -46.89% 120.00% -58.70% -
  Horiz. % 14.78% 37.83% 36.96% 48.26% 90.87% 41.30% 100.00%
ROE 0.71 % 2.04 % 1.90 % 2.04 % 6.71 % 1.89 % 5.59 % -29.09%
  YoY % -65.20% 7.37% -6.86% -69.60% 255.03% -66.19% -
  Horiz. % 12.70% 36.49% 33.99% 36.49% 120.04% 33.81% 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 452.46 446.72 536.38 539.98 508.10 428.70 360.08 3.88%
  YoY % 1.28% -16.72% -0.67% 6.27% 18.52% 19.06% -
  Horiz. % 125.66% 124.06% 148.96% 149.96% 141.11% 119.06% 100.00%
EPS 1.53 4.08 3.98 4.52 11.00 3.13 8.27 -24.50%
  YoY % -62.50% 2.51% -11.95% -58.91% 251.44% -62.15% -
  Horiz. % 18.50% 49.33% 48.13% 54.66% 133.01% 37.85% 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 - 173,946
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 155.40 156.59 187.33 188.95 170.39 150.11 126.14 3.54%
  YoY % -0.76% -16.41% -0.86% 10.89% 13.51% 19.00% -
  Horiz. % 123.20% 124.14% 148.51% 149.79% 135.08% 119.00% 100.00%
EPS 0.52 1.43 1.39 1.58 3.69 1.10 2.90 -24.90%
  YoY % -63.64% 2.88% -12.03% -57.18% 235.45% -62.07% -
  Horiz. % 17.93% 49.31% 47.93% 54.48% 127.24% 37.93% 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 0.10 0.10 0.11 0.10 0.12 0.14 0.19 -10.14%
  YoY % 0.00% -9.09% 10.00% -16.67% -14.29% -26.32% -
  Horiz. % 52.63% 52.63% 57.89% 52.63% 63.16% 73.68% 100.00%
P/EPS 28.14 10.53 14.56 12.39 5.45 19.79 8.34 22.46%
  YoY % 167.24% -27.68% 17.51% 127.34% -72.46% 137.29% -
  Horiz. % 337.41% 126.26% 174.58% 148.56% 65.35% 237.29% 100.00%
EY 3.55 9.50 6.87 8.07 18.33 5.05 11.99 -18.35%
  YoY % -62.63% 38.28% -14.87% -55.97% 262.97% -57.88% -
  Horiz. % 29.61% 79.23% 57.30% 67.31% 152.88% 42.12% 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 0.10 0.08 0.08 0.11 0.12 0.14 0.15 -6.53%
  YoY % 25.00% 0.00% -27.27% -8.33% -14.29% -6.67% -
  Horiz. % 66.67% 53.33% 53.33% 73.33% 80.00% 93.33% 100.00%
P/EPS 29.45 8.57 10.29 13.72 5.45 19.79 6.41 28.92%
  YoY % 243.64% -16.72% -25.00% 151.74% -72.46% 208.74% -
  Horiz. % 459.44% 133.70% 160.53% 214.04% 85.02% 308.74% 100.00%
EY 3.40 11.67 9.72 7.29 18.33 5.05 15.61 -22.42%
  YoY % -70.87% 20.06% 33.33% -60.23% 262.97% -67.65% -
  Horiz. % 21.78% 74.76% 62.27% 46.70% 117.42% 32.35% 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 0.18 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers