Highlights

[PWF] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     107.80%    YoY -     114.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 260,392 272,490 268,856 267,710 260,856 344,428 347,189 -17.47%
  QoQ % -4.44% 1.35% 0.43% 2.63% -24.26% -0.80% -
  Horiz. % 75.00% 78.48% 77.44% 77.11% 75.13% 99.20% 100.00%
PBT 9,508 686 724 -272 -6,856 1,946 3,624 90.34%
  QoQ % 1,286.01% -5.25% 366.18% 96.03% -452.31% -46.30% -
  Horiz. % 262.36% 18.93% 19.98% -7.51% -189.18% 53.70% 100.00%
Tax -4,412 -599 160 494 2,840 -955 -3,225 23.25%
  QoQ % -636.56% -474.38% -67.61% -82.61% 397.38% 70.39% -
  Horiz. % 136.79% 18.57% -4.96% -15.32% -88.05% 29.61% 100.00%
NP 5,096 87 884 222 -4,016 991 398 447.55%
  QoQ % 5,757.47% -90.16% 298.20% 105.53% -505.25% 148.58% -
  Horiz. % 1,278.26% 21.82% 221.74% 55.69% -1,007.36% 248.58% 100.00%
NP to SH 5,096 111 882 328 -4,204 1,018 584 324.41%
  QoQ % 4,490.99% -87.42% 169.11% 107.80% -512.97% 74.32% -
  Horiz. % 872.60% 19.01% 151.14% 56.16% -719.86% 174.32% 100.00%
Tax Rate 46.40 % 87.32 % -22.10 % - % - % 49.08 % 89.00 % -35.25%
  QoQ % -46.86% 495.11% 0.00% 0.00% 0.00% -44.85% -
  Horiz. % 52.13% 98.11% -24.83% 0.00% 0.00% 55.15% 100.00%
Total Cost 255,296 272,403 267,972 267,488 264,872 343,437 346,790 -18.49%
  QoQ % -6.28% 1.65% 0.18% 0.99% -22.88% -0.97% -
  Horiz. % 73.62% 78.55% 77.27% 77.13% 76.38% 99.03% 100.00%
Net Worth 121,944 129,499 129,363 128,770 127,578 128,979 135,658 -6.86%
  QoQ % -5.83% 0.11% 0.46% 0.93% -1.09% -4.92% -
  Horiz. % 89.89% 95.46% 95.36% 94.92% 94.04% 95.08% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,944 129,499 129,363 128,770 127,578 128,979 135,658 -6.86%
  QoQ % -5.83% 0.11% 0.46% 0.93% -1.09% -4.92% -
  Horiz. % 89.89% 95.46% 95.36% 94.92% 94.04% 95.08% 100.00%
NOSH 60,972 61,666 60,733 60,740 60,751 60,839 60,833 0.15%
  QoQ % -1.13% 1.54% -0.01% -0.02% -0.14% 0.01% -
  Horiz. % 100.23% 101.37% 99.84% 99.85% 99.87% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.96 % 0.03 % 0.33 % 0.08 % -1.54 % 0.29 % 0.11 % 583.39%
  QoQ % 6,433.33% -90.91% 312.50% 105.19% -631.03% 163.64% -
  Horiz. % 1,781.82% 27.27% 300.00% 72.73% -1,400.00% 263.64% 100.00%
ROE 4.18 % 0.09 % 0.68 % 0.25 % -3.30 % 0.79 % 0.43 % 356.11%
  QoQ % 4,544.44% -86.76% 172.00% 107.58% -517.72% 83.72% -
  Horiz. % 972.09% 20.93% 158.14% 58.14% -767.44% 183.72% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 427.07 441.88 442.68 440.74 429.38 566.13 570.72 -17.59%
  QoQ % -3.35% -0.18% 0.44% 2.65% -24.16% -0.80% -
  Horiz. % 74.83% 77.43% 77.57% 77.23% 75.23% 99.20% 100.00%
EPS 12.92 0.18 1.45 0.54 -6.92 1.67 0.96 466.69%
  QoQ % 7,077.78% -87.59% 168.52% 107.80% -514.37% 73.96% -
  Horiz. % 1,345.83% 18.75% 151.04% 56.25% -720.83% 173.96% 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 2.0000 2.1000 2.1300 2.1200 2.1000 2.1200 2.2300 -7.01%
  QoQ % -4.76% -1.41% 0.47% 0.95% -0.94% -4.93% -
  Horiz. % 89.69% 94.17% 95.52% 95.07% 94.17% 95.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 149.70 156.65 154.56 153.90 149.96 198.01 199.60 -17.47%
  QoQ % -4.44% 1.35% 0.43% 2.63% -24.27% -0.80% -
  Horiz. % 75.00% 78.48% 77.43% 77.10% 75.13% 99.20% 100.00%
EPS 2.93 0.06 0.51 0.19 -2.42 0.59 0.34 320.88%
  QoQ % 4,783.33% -88.24% 168.42% 107.85% -510.17% 73.53% -
  Horiz. % 861.76% 17.65% 150.00% 55.88% -711.76% 173.53% 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 0.7010 0.7445 0.7437 0.7403 0.7334 0.7415 0.7799 -6.87%
  QoQ % -5.84% 0.11% 0.46% 0.94% -1.09% -4.92% -
  Horiz. % 89.88% 95.46% 95.36% 94.92% 94.04% 95.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4300 0.4900 0.4400 0.4900 0.5800 0.6000 0.5000 -
P/RPS 0.10 0.11 0.10 0.11 0.14 0.11 0.09 7.28%
  QoQ % -9.09% 10.00% -9.09% -21.43% 27.27% 22.22% -
  Horiz. % 111.11% 122.22% 111.11% 122.22% 155.56% 122.22% 100.00%
P/EPS 5.14 272.22 30.28 90.74 -8.38 35.86 52.08 -78.67%
  QoQ % -98.11% 799.01% -66.63% 1,182.82% -123.37% -31.14% -
  Horiz. % 9.87% 522.70% 58.14% 174.23% -16.09% 68.86% 100.00%
EY 19.44 0.37 3.30 1.10 -11.93 2.79 1.92 368.68%
  QoQ % 5,154.05% -88.79% 200.00% 109.22% -527.60% 45.31% -
  Horiz. % 1,012.50% 19.27% 171.88% 57.29% -621.35% 145.31% 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 0.22 0.23 0.21 0.23 0.28 0.28 0.22 -
  QoQ % -4.35% 9.52% -8.70% -17.86% 0.00% 27.27% -
  Horiz. % 100.00% 104.55% 95.45% 104.55% 127.27% 127.27% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.3500 0.4400 0.4900 0.6900 0.4100 0.5600 0.6500 -
P/RPS 0.08 0.10 0.11 0.16 0.10 0.10 0.11 -19.14%
  QoQ % -20.00% -9.09% -31.25% 60.00% 0.00% -9.09% -
  Horiz. % 72.73% 90.91% 100.00% 145.45% 90.91% 90.91% 100.00%
P/EPS 4.19 244.44 33.72 127.78 -5.92 33.47 67.71 -84.38%
  QoQ % -98.29% 624.91% -73.61% 2,258.45% -117.69% -50.57% -
  Horiz. % 6.19% 361.01% 49.80% 188.72% -8.74% 49.43% 100.00%
EY 23.88 0.41 2.97 0.78 -16.88 2.99 1.48 539.61%
  QoQ % 5,724.39% -86.20% 280.77% 104.62% -664.55% 102.03% -
  Horiz. % 1,613.51% 27.70% 200.68% 52.70% -1,140.54% 202.03% 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 0.18 0.21 0.23 0.33 0.20 0.26 0.29 -27.26%
  QoQ % -14.29% -8.70% -30.30% 65.00% -23.08% -10.34% -
  Horiz. % 62.07% 72.41% 79.31% 113.79% 68.97% 89.66% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers