Highlights

[PWF] QoQ Annualized Quarter Result on 2008-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     77.13%    YoY -     -155.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 260,856 344,428 347,189 358,436 335,140 323,070 310,369 -10.93%
  QoQ % -24.26% -0.80% -3.14% 6.95% 3.74% 4.09% -
  Horiz. % 84.05% 110.97% 111.86% 115.49% 107.98% 104.09% 100.00%
PBT -6,856 1,946 3,624 -3,252 -11,484 6,889 7,493 -
  QoQ % -452.31% -46.30% 211.44% 71.68% -266.70% -8.06% -
  Horiz. % -91.49% 25.97% 48.36% -43.40% -153.26% 91.94% 100.00%
Tax 2,840 -955 -3,225 362 288 -1,197 -3,776 -
  QoQ % 397.38% 70.39% -990.98% 25.69% 124.06% 68.30% -
  Horiz. % -75.21% 25.29% 85.42% -9.59% -7.63% 31.70% 100.00%
NP -4,016 991 398 -2,890 -11,196 5,692 3,717 -
  QoQ % -505.25% 148.58% 113.79% 74.19% -296.70% 53.12% -
  Horiz. % -108.03% 26.66% 10.72% -77.74% -301.18% 153.12% 100.00%
NP to SH -4,204 1,018 584 -2,244 -9,812 5,239 3,528 -
  QoQ % -512.97% 74.32% 126.02% 77.13% -287.29% 48.50% -
  Horiz. % -119.16% 28.85% 16.55% -63.61% -278.12% 148.50% 100.00%
Tax Rate - % 49.08 % 89.00 % - % - % 17.38 % 50.39 % -
  QoQ % 0.00% -44.85% 0.00% 0.00% 0.00% -65.51% -
  Horiz. % 0.00% 97.40% 176.62% 0.00% 0.00% 34.49% 100.00%
Total Cost 264,872 343,437 346,790 361,326 346,336 317,378 306,652 -9.29%
  QoQ % -22.88% -0.97% -4.02% 4.33% 9.12% 3.50% -
  Horiz. % 86.38% 112.00% 113.09% 117.83% 112.94% 103.50% 100.00%
Net Worth 127,578 128,979 135,658 137,201 135,128 138,249 104,254 14.39%
  QoQ % -1.09% -4.92% -1.12% 1.53% -2.26% 32.61% -
  Horiz. % 122.37% 123.72% 130.12% 131.60% 129.61% 132.61% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 127,578 128,979 135,658 137,201 135,128 138,249 104,254 14.39%
  QoQ % -1.09% -4.92% -1.12% 1.53% -2.26% 32.61% -
  Horiz. % 122.37% 123.72% 130.12% 131.60% 129.61% 132.61% 100.00%
NOSH 60,751 60,839 60,833 60,978 60,868 60,902 60,967 -0.24%
  QoQ % -0.14% 0.01% -0.24% 0.18% -0.06% -0.11% -
  Horiz. % 99.65% 99.79% 99.78% 100.02% 99.84% 99.89% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -1.54 % 0.29 % 0.11 % -0.81 % -3.34 % 1.76 % 1.20 % -
  QoQ % -631.03% 163.64% 113.58% 75.75% -289.77% 46.67% -
  Horiz. % -128.33% 24.17% 9.17% -67.50% -278.33% 146.67% 100.00%
ROE -3.30 % 0.79 % 0.43 % -1.64 % -7.26 % 3.79 % 3.38 % -
  QoQ % -517.72% 83.72% 126.22% 77.41% -291.56% 12.13% -
  Horiz. % -97.63% 23.37% 12.72% -48.52% -214.79% 112.13% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 429.38 566.13 570.72 587.81 550.60 530.47 509.07 -10.72%
  QoQ % -24.16% -0.80% -2.91% 6.76% 3.79% 4.20% -
  Horiz. % 84.35% 111.21% 112.11% 115.47% 108.16% 104.20% 100.00%
EPS -6.92 1.67 0.96 -3.68 -16.12 8.60 5.79 -
  QoQ % -514.37% 73.96% 126.09% 77.17% -287.44% 48.53% -
  Horiz. % -119.52% 28.84% 16.58% -63.56% -278.41% 148.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1000 2.1200 2.2300 2.2500 2.2200 2.2700 1.7100 14.66%
  QoQ % -0.94% -4.93% -0.89% 1.35% -2.20% 32.75% -
  Horiz. % 122.81% 123.98% 130.41% 131.58% 129.82% 132.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 149.96 198.01 199.60 206.06 192.67 185.73 178.43 -10.93%
  QoQ % -24.27% -0.80% -3.14% 6.95% 3.74% 4.09% -
  Horiz. % 84.04% 110.97% 111.86% 115.49% 107.98% 104.09% 100.00%
EPS -2.42 0.59 0.34 -1.29 -5.64 3.01 2.03 -
  QoQ % -510.17% 73.53% 126.36% 77.13% -287.38% 48.28% -
  Horiz. % -119.21% 29.06% 16.75% -63.55% -277.83% 148.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7334 0.7415 0.7799 0.7888 0.7768 0.7948 0.5994 14.38%
  QoQ % -1.09% -4.92% -1.13% 1.54% -2.26% 32.60% -
  Horiz. % 122.36% 123.71% 130.11% 131.60% 129.60% 132.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.5800 0.6000 0.5000 0.6000 0.5600 0.5400 0.6000 -
P/RPS 0.14 0.11 0.09 0.10 0.10 0.10 0.12 10.81%
  QoQ % 27.27% 22.22% -10.00% 0.00% 0.00% -16.67% -
  Horiz. % 116.67% 91.67% 75.00% 83.33% 83.33% 83.33% 100.00%
P/EPS -8.38 35.86 52.08 -16.30 -3.47 6.28 10.37 -
  QoQ % -123.37% -31.14% 419.51% -369.74% -155.25% -39.44% -
  Horiz. % -80.81% 345.81% 502.22% -157.18% -33.46% 60.56% 100.00%
EY -11.93 2.79 1.92 -6.13 -28.79 15.93 9.64 -
  QoQ % -527.60% 45.31% 131.32% 78.71% -280.73% 65.25% -
  Horiz. % -123.76% 28.94% 19.92% -63.59% -298.65% 165.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.28 0.22 0.27 0.25 0.24 0.35 -13.81%
  QoQ % 0.00% 27.27% -18.52% 8.00% 4.17% -31.43% -
  Horiz. % 80.00% 80.00% 62.86% 77.14% 71.43% 68.57% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.4100 0.5600 0.6500 0.5800 0.6200 0.5800 0.6200 -
P/RPS 0.10 0.10 0.11 0.10 0.11 0.11 0.12 -11.44%
  QoQ % 0.00% -9.09% 10.00% -9.09% 0.00% -8.33% -
  Horiz. % 83.33% 83.33% 91.67% 83.33% 91.67% 91.67% 100.00%
P/EPS -5.92 33.47 67.71 -15.76 -3.85 6.74 10.71 -
  QoQ % -117.69% -50.57% 529.63% -309.35% -157.12% -37.07% -
  Horiz. % -55.28% 312.51% 632.21% -147.15% -35.95% 62.93% 100.00%
EY -16.88 2.99 1.48 -6.34 -26.00 14.83 9.33 -
  QoQ % -664.55% 102.03% 123.34% 75.62% -275.32% 58.95% -
  Horiz. % -180.92% 32.05% 15.86% -67.95% -278.67% 158.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.26 0.29 0.26 0.28 0.26 0.36 -32.40%
  QoQ % -23.08% -10.34% 11.54% -7.14% 7.69% -27.78% -
  Horiz. % 55.56% 72.22% 80.56% 72.22% 77.78% 72.22% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers