Highlights

[PWF] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     126.02%    YoY -     -83.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 267,710 260,856 344,428 347,189 358,436 335,140 323,070 -11.79%
  QoQ % 2.63% -24.26% -0.80% -3.14% 6.95% 3.74% -
  Horiz. % 82.86% 80.74% 106.61% 107.47% 110.95% 103.74% 100.00%
PBT -272 -6,856 1,946 3,624 -3,252 -11,484 6,889 -
  QoQ % 96.03% -452.31% -46.30% 211.44% 71.68% -266.70% -
  Horiz. % -3.95% -99.52% 28.25% 52.61% -47.21% -166.70% 100.00%
Tax 494 2,840 -955 -3,225 362 288 -1,197 -
  QoQ % -82.61% 397.38% 70.39% -990.98% 25.69% 124.06% -
  Horiz. % -41.27% -237.26% 79.78% 269.45% -30.24% -24.06% 100.00%
NP 222 -4,016 991 398 -2,890 -11,196 5,692 -88.52%
  QoQ % 105.53% -505.25% 148.58% 113.79% 74.19% -296.70% -
  Horiz. % 3.90% -70.56% 17.41% 7.00% -50.77% -196.70% 100.00%
NP to SH 328 -4,204 1,018 584 -2,244 -9,812 5,239 -84.26%
  QoQ % 107.80% -512.97% 74.32% 126.02% 77.13% -287.29% -
  Horiz. % 6.26% -80.24% 19.43% 11.15% -42.83% -187.29% 100.00%
Tax Rate - % - % 49.08 % 89.00 % - % - % 17.38 % -
  QoQ % 0.00% 0.00% -44.85% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 282.39% 512.08% 0.00% 0.00% 100.00%
Total Cost 267,488 264,872 343,437 346,790 361,326 346,336 317,378 -10.78%
  QoQ % 0.99% -22.88% -0.97% -4.02% 4.33% 9.12% -
  Horiz. % 84.28% 83.46% 108.21% 109.27% 113.85% 109.12% 100.00%
Net Worth 128,770 127,578 128,979 135,658 137,201 135,128 138,249 -4.63%
  QoQ % 0.93% -1.09% -4.92% -1.12% 1.53% -2.26% -
  Horiz. % 93.14% 92.28% 93.29% 98.13% 99.24% 97.74% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 128,770 127,578 128,979 135,658 137,201 135,128 138,249 -4.63%
  QoQ % 0.93% -1.09% -4.92% -1.12% 1.53% -2.26% -
  Horiz. % 93.14% 92.28% 93.29% 98.13% 99.24% 97.74% 100.00%
NOSH 60,740 60,751 60,839 60,833 60,978 60,868 60,902 -0.18%
  QoQ % -0.02% -0.14% 0.01% -0.24% 0.18% -0.06% -
  Horiz. % 99.73% 99.75% 99.90% 99.89% 100.12% 99.94% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.08 % -1.54 % 0.29 % 0.11 % -0.81 % -3.34 % 1.76 % -87.29%
  QoQ % 105.19% -631.03% 163.64% 113.58% 75.75% -289.77% -
  Horiz. % 4.55% -87.50% 16.48% 6.25% -46.02% -189.77% 100.00%
ROE 0.25 % -3.30 % 0.79 % 0.43 % -1.64 % -7.26 % 3.79 % -83.70%
  QoQ % 107.58% -517.72% 83.72% 126.22% 77.41% -291.56% -
  Horiz. % 6.60% -87.07% 20.84% 11.35% -43.27% -191.56% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 440.74 429.38 566.13 570.72 587.81 550.60 530.47 -11.63%
  QoQ % 2.65% -24.16% -0.80% -2.91% 6.76% 3.79% -
  Horiz. % 83.08% 80.94% 106.72% 107.59% 110.81% 103.79% 100.00%
EPS 0.54 -6.92 1.67 0.96 -3.68 -16.12 8.60 -84.23%
  QoQ % 107.80% -514.37% 73.96% 126.09% 77.17% -287.44% -
  Horiz. % 6.28% -80.47% 19.42% 11.16% -42.79% -187.44% 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 2.1200 2.1000 2.1200 2.2300 2.2500 2.2200 2.2700 -4.46%
  QoQ % 0.95% -0.94% -4.93% -0.89% 1.35% -2.20% -
  Horiz. % 93.39% 92.51% 93.39% 98.24% 99.12% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 153.90 149.96 198.01 199.60 206.06 192.67 185.73 -11.79%
  QoQ % 2.63% -24.27% -0.80% -3.14% 6.95% 3.74% -
  Horiz. % 82.86% 80.74% 106.61% 107.47% 110.95% 103.74% 100.00%
EPS 0.19 -2.42 0.59 0.34 -1.29 -5.64 3.01 -84.17%
  QoQ % 107.85% -510.17% 73.53% 126.36% 77.13% -287.38% -
  Horiz. % 6.31% -80.40% 19.60% 11.30% -42.86% -187.38% 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 0.7403 0.7334 0.7415 0.7799 0.7888 0.7768 0.7948 -4.63%
  QoQ % 0.94% -1.09% -4.92% -1.13% 1.54% -2.26% -
  Horiz. % 93.14% 92.27% 93.29% 98.13% 99.25% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 0.5400 -
P/RPS 0.11 0.14 0.11 0.09 0.10 0.10 0.10 6.57%
  QoQ % -21.43% 27.27% 22.22% -10.00% 0.00% 0.00% -
  Horiz. % 110.00% 140.00% 110.00% 90.00% 100.00% 100.00% 100.00%
P/EPS 90.74 -8.38 35.86 52.08 -16.30 -3.47 6.28 494.20%
  QoQ % 1,182.82% -123.37% -31.14% 419.51% -369.74% -155.25% -
  Horiz. % 1,444.90% -133.44% 571.02% 829.30% -259.55% -55.25% 100.00%
EY 1.10 -11.93 2.79 1.92 -6.13 -28.79 15.93 -83.20%
  QoQ % 109.22% -527.60% 45.31% 131.32% 78.71% -280.73% -
  Horiz. % 6.91% -74.89% 17.51% 12.05% -38.48% -180.73% 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 0.23 0.28 0.28 0.22 0.27 0.25 0.24 -2.80%
  QoQ % -17.86% 0.00% 27.27% -18.52% 8.00% 4.17% -
  Horiz. % 95.83% 116.67% 116.67% 91.67% 112.50% 104.17% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 0.5800 -
P/RPS 0.16 0.10 0.10 0.11 0.10 0.11 0.11 28.41%
  QoQ % 60.00% 0.00% -9.09% 10.00% -9.09% 0.00% -
  Horiz. % 145.45% 90.91% 90.91% 100.00% 90.91% 100.00% 100.00%
P/EPS 127.78 -5.92 33.47 67.71 -15.76 -3.85 6.74 612.27%
  QoQ % 2,258.45% -117.69% -50.57% 529.63% -309.35% -157.12% -
  Horiz. % 1,895.85% -87.83% 496.59% 1,004.60% -233.83% -57.12% 100.00%
EY 0.78 -16.88 2.99 1.48 -6.34 -26.00 14.83 -85.99%
  QoQ % 104.62% -664.55% 102.03% 123.34% 75.62% -275.32% -
  Horiz. % 5.26% -113.82% 20.16% 9.98% -42.75% -175.32% 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 0.33 0.20 0.26 0.29 0.26 0.28 0.26 17.24%
  QoQ % 65.00% -23.08% -10.34% 11.54% -7.14% 7.69% -
  Horiz. % 126.92% 76.92% 100.00% 111.54% 100.00% 107.69% 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.
 


 

205  297  510  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. 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
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers