Highlights

[PWF] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -16.56%    YoY -     1,196.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 277,820 262,506 262,385 250,544 260,392 272,490 268,856 2.21%
  QoQ % 5.83% 0.05% 4.73% -3.78% -4.44% 1.35% -
  Horiz. % 103.33% 97.64% 97.59% 93.19% 96.85% 101.35% 100.00%
PBT 10,092 6,833 6,685 7,302 9,508 686 724 480.13%
  QoQ % 47.70% 2.21% -8.45% -23.20% 1,286.01% -5.25% -
  Horiz. % 1,393.92% 943.78% 923.39% 1,008.56% 1,313.26% 94.75% 100.00%
Tax -1,776 -6,724 -3,829 -3,158 -4,412 -599 160 -
  QoQ % 73.59% -75.59% -21.26% 28.42% -636.56% -474.38% -
  Horiz. % -1,110.00% -4,202.50% -2,393.33% -1,973.75% -2,757.50% -374.38% 100.00%
NP 8,316 109 2,856 4,144 5,096 87 884 346.24%
  QoQ % 7,529.36% -96.18% -31.08% -18.68% 5,757.47% -90.16% -
  Horiz. % 940.72% 12.33% 323.08% 468.78% 576.47% 9.84% 100.00%
NP to SH 8,316 163 2,856 4,252 5,096 111 882 346.69%
  QoQ % 5,001.84% -94.29% -32.83% -16.56% 4,490.99% -87.42% -
  Horiz. % 942.15% 18.47% 323.57% 481.72% 577.34% 12.58% 100.00%
Tax Rate 17.60 % 98.40 % 57.28 % 43.25 % 46.40 % 87.32 % -22.10 % -
  QoQ % -82.11% 71.79% 32.44% -6.79% -46.86% 495.11% -
  Horiz. % -79.64% -445.25% -259.19% -195.70% -209.95% -395.11% 100.00%
Total Cost 269,504 262,397 259,529 246,400 255,296 272,403 267,972 0.38%
  QoQ % 2.71% 1.10% 5.33% -3.48% -6.28% 1.65% -
  Horiz. % 100.57% 97.92% 96.85% 91.95% 95.27% 101.65% 100.00%
Net Worth 127,846 130,038 119,236 121,833 121,944 129,499 129,363 -0.78%
  QoQ % -1.69% 9.06% -2.13% -0.09% -5.83% 0.11% -
  Horiz. % 98.83% 100.52% 92.17% 94.18% 94.27% 100.11% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 127,846 130,038 119,236 121,833 121,944 129,499 129,363 -0.78%
  QoQ % -1.69% 9.06% -2.13% -0.09% -5.83% 0.11% -
  Horiz. % 98.83% 100.52% 92.17% 94.18% 94.27% 100.11% 100.00%
NOSH 59,741 61,923 59,618 60,916 60,972 61,666 60,733 -1.09%
  QoQ % -3.52% 3.87% -2.13% -0.09% -1.13% 1.54% -
  Horiz. % 98.37% 101.96% 98.16% 100.30% 100.39% 101.54% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.99 % 0.04 % 1.09 % 1.65 % 1.96 % 0.03 % 0.33 % 335.20%
  QoQ % 7,375.00% -96.33% -33.94% -15.82% 6,433.33% -90.91% -
  Horiz. % 906.06% 12.12% 330.30% 500.00% 593.94% 9.09% 100.00%
ROE 6.50 % 0.13 % 2.40 % 3.49 % 4.18 % 0.09 % 0.68 % 351.02%
  QoQ % 4,900.00% -94.58% -31.23% -16.51% 4,544.44% -86.76% -
  Horiz. % 955.88% 19.12% 352.94% 513.24% 614.71% 13.24% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 465.04 423.92 440.11 411.29 427.07 441.88 442.68 3.34%
  QoQ % 9.70% -3.68% 7.01% -3.69% -3.35% -0.18% -
  Horiz. % 105.05% 95.76% 99.42% 92.91% 96.47% 99.82% 100.00%
EPS 13.60 0.27 8.07 9.80 12.92 0.18 1.45 345.36%
  QoQ % 4,937.04% -96.65% -17.65% -24.15% 7,077.78% -87.59% -
  Horiz. % 937.93% 18.62% 556.55% 675.86% 891.03% 12.41% 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 2.1400 2.1000 2.0000 2.0000 2.0000 2.1000 2.1300 0.31%
  QoQ % 1.90% 5.00% 0.00% 0.00% -4.76% -1.41% -
  Horiz. % 100.47% 98.59% 93.90% 93.90% 93.90% 98.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 159.72 150.91 150.84 144.04 149.70 156.65 154.56 2.22%
  QoQ % 5.84% 0.05% 4.72% -3.78% -4.44% 1.35% -
  Horiz. % 103.34% 97.64% 97.59% 93.19% 96.86% 101.35% 100.00%
EPS 4.78 0.09 1.64 2.44 2.93 0.06 0.51 345.14%
  QoQ % 5,211.11% -94.51% -32.79% -16.72% 4,783.33% -88.24% -
  Horiz. % 937.26% 17.65% 321.57% 478.43% 574.51% 11.76% 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 0.7350 0.7476 0.6855 0.7004 0.7010 0.7445 0.7437 -0.78%
  QoQ % -1.69% 9.06% -2.13% -0.09% -5.84% 0.11% -
  Horiz. % 98.83% 100.52% 92.17% 94.18% 94.26% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 -
P/RPS 0.09 0.12 0.11 0.09 0.10 0.11 0.10 -6.79%
  QoQ % -25.00% 9.09% 22.22% -10.00% -9.09% 10.00% -
  Horiz. % 90.00% 120.00% 110.00% 90.00% 100.00% 110.00% 100.00%
P/EPS 3.09 193.75 10.02 5.44 5.14 272.22 30.28 -78.19%
  QoQ % -98.41% 1,833.63% 84.19% 5.84% -98.11% 799.01% -
  Horiz. % 10.20% 639.86% 33.09% 17.97% 16.97% 899.01% 100.00%
EY 32.37 0.52 9.98 18.37 19.44 0.37 3.30 358.87%
  QoQ % 6,125.00% -94.79% -45.67% -5.50% 5,154.05% -88.79% -
  Horiz. % 980.91% 15.76% 302.42% 556.67% 589.09% 11.21% 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 0.24 0.24 0.19 0.22 0.23 0.21 -3.20%
  QoQ % -16.67% 0.00% 26.32% -13.64% -4.35% 9.52% -
  Horiz. % 95.24% 114.29% 114.29% 90.48% 104.76% 109.52% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 -
P/RPS 0.10 0.11 0.10 0.12 0.08 0.10 0.11 -6.16%
  QoQ % -9.09% 10.00% -16.67% 50.00% -20.00% -9.09% -
  Horiz. % 90.91% 100.00% 90.91% 109.09% 72.73% 90.91% 100.00%
P/EPS 3.23 178.55 8.77 7.02 4.19 244.44 33.72 -79.09%
  QoQ % -98.19% 1,935.92% 24.93% 67.54% -98.29% 624.91% -
  Horiz. % 9.58% 529.51% 26.01% 20.82% 12.43% 724.91% 100.00%
EY 30.93 0.56 11.41 14.24 23.88 0.41 2.97 377.57%
  QoQ % 5,423.21% -95.09% -19.87% -40.37% 5,724.39% -86.20% -
  Horiz. % 1,041.41% 18.86% 384.18% 479.46% 804.04% 13.80% 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 0.21 0.22 0.21 0.25 0.18 0.21 0.23 -5.89%
  QoQ % -4.55% 4.76% -16.00% 38.89% -14.29% -8.70% -
  Horiz. % 91.30% 95.65% 91.30% 108.70% 78.26% 91.30% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers