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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers