Highlights

[PWF] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     169.11%    YoY -     51.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 250,544 260,392 272,490 268,856 267,710 260,856 344,428 -19.16%
  QoQ % -3.78% -4.44% 1.35% 0.43% 2.63% -24.26% -
  Horiz. % 72.74% 75.60% 79.11% 78.06% 77.73% 75.74% 100.00%
PBT 7,302 9,508 686 724 -272 -6,856 1,946 142.06%
  QoQ % -23.20% 1,286.01% -5.25% 366.18% 96.03% -452.31% -
  Horiz. % 375.23% 488.59% 35.25% 37.20% -13.98% -352.31% 100.00%
Tax -3,158 -4,412 -599 160 494 2,840 -955 122.45%
  QoQ % 28.42% -636.56% -474.38% -67.61% -82.61% 397.38% -
  Horiz. % 330.68% 461.99% 62.72% -16.75% -51.73% -297.38% 100.00%
NP 4,144 5,096 87 884 222 -4,016 991 160.24%
  QoQ % -18.68% 5,757.47% -90.16% 298.20% 105.53% -505.25% -
  Horiz. % 418.16% 514.23% 8.78% 89.20% 22.40% -405.25% 100.00%
NP to SH 4,252 5,096 111 882 328 -4,204 1,018 160.04%
  QoQ % -16.56% 4,490.99% -87.42% 169.11% 107.80% -512.97% -
  Horiz. % 417.68% 500.59% 10.90% 86.71% 32.22% -412.97% 100.00%
Tax Rate 43.25 % 46.40 % 87.32 % -22.10 % - % - % 49.08 % -8.11%
  QoQ % -6.79% -46.86% 495.11% 0.00% 0.00% 0.00% -
  Horiz. % 88.12% 94.54% 177.91% -45.03% 0.00% 0.00% 100.00%
Total Cost 246,400 255,296 272,403 267,972 267,488 264,872 343,437 -19.91%
  QoQ % -3.48% -6.28% 1.65% 0.18% 0.99% -22.88% -
  Horiz. % 71.75% 74.34% 79.32% 78.03% 77.89% 77.12% 100.00%
Net Worth 121,833 121,944 129,499 129,363 128,770 127,578 128,979 -3.74%
  QoQ % -0.09% -5.83% 0.11% 0.46% 0.93% -1.09% -
  Horiz. % 94.46% 94.55% 100.40% 100.30% 99.84% 98.91% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 121,833 121,944 129,499 129,363 128,770 127,578 128,979 -3.74%
  QoQ % -0.09% -5.83% 0.11% 0.46% 0.93% -1.09% -
  Horiz. % 94.46% 94.55% 100.40% 100.30% 99.84% 98.91% 100.00%
NOSH 60,916 60,972 61,666 60,733 60,740 60,751 60,839 0.09%
  QoQ % -0.09% -1.13% 1.54% -0.01% -0.02% -0.14% -
  Horiz. % 100.13% 100.22% 101.36% 99.83% 99.84% 99.86% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.65 % 1.96 % 0.03 % 0.33 % 0.08 % -1.54 % 0.29 % 219.72%
  QoQ % -15.82% 6,433.33% -90.91% 312.50% 105.19% -631.03% -
  Horiz. % 568.97% 675.86% 10.34% 113.79% 27.59% -531.03% 100.00%
ROE 3.49 % 4.18 % 0.09 % 0.68 % 0.25 % -3.30 % 0.79 % 169.97%
  QoQ % -16.51% 4,544.44% -86.76% 172.00% 107.58% -517.72% -
  Horiz. % 441.77% 529.11% 11.39% 86.08% 31.65% -417.72% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 411.29 427.07 441.88 442.68 440.74 429.38 566.13 -19.23%
  QoQ % -3.69% -3.35% -0.18% 0.44% 2.65% -24.16% -
  Horiz. % 72.65% 75.44% 78.05% 78.19% 77.85% 75.84% 100.00%
EPS 9.80 12.92 0.18 1.45 0.54 -6.92 1.67 226.40%
  QoQ % -24.15% 7,077.78% -87.59% 168.52% 107.80% -514.37% -
  Horiz. % 586.83% 773.65% 10.78% 86.83% 32.34% -414.37% 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 2.0000 2.1000 2.1300 2.1200 2.1000 2.1200 -3.82%
  QoQ % 0.00% -4.76% -1.41% 0.47% 0.95% -0.94% -
  Horiz. % 94.34% 94.34% 99.06% 100.47% 100.00% 99.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 144.04 149.70 156.65 154.56 153.90 149.96 198.01 -19.16%
  QoQ % -3.78% -4.44% 1.35% 0.43% 2.63% -24.27% -
  Horiz. % 72.74% 75.60% 79.11% 78.06% 77.72% 75.73% 100.00%
EPS 2.44 2.93 0.06 0.51 0.19 -2.42 0.59 158.32%
  QoQ % -16.72% 4,783.33% -88.24% 168.42% 107.85% -510.17% -
  Horiz. % 413.56% 496.61% 10.17% 86.44% 32.20% -410.17% 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 0.7004 0.7010 0.7445 0.7437 0.7403 0.7334 0.7415 -3.74%
  QoQ % -0.09% -5.84% 0.11% 0.46% 0.94% -1.09% -
  Horiz. % 94.46% 94.54% 100.40% 100.30% 99.84% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3800 0.4300 0.4900 0.4400 0.4900 0.5800 0.6000 -
P/RPS 0.09 0.10 0.11 0.10 0.11 0.14 0.11 -12.55%
  QoQ % -10.00% -9.09% 10.00% -9.09% -21.43% 27.27% -
  Horiz. % 81.82% 90.91% 100.00% 90.91% 100.00% 127.27% 100.00%
P/EPS 5.44 5.14 272.22 30.28 90.74 -8.38 35.86 -71.65%
  QoQ % 5.84% -98.11% 799.01% -66.63% 1,182.82% -123.37% -
  Horiz. % 15.17% 14.33% 759.12% 84.44% 253.04% -23.37% 100.00%
EY 18.37 19.44 0.37 3.30 1.10 -11.93 2.79 252.51%
  QoQ % -5.50% 5,154.05% -88.79% 200.00% 109.22% -527.60% -
  Horiz. % 658.42% 696.77% 13.26% 118.28% 39.43% -427.60% 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 0.19 0.22 0.23 0.21 0.23 0.28 0.28 -22.83%
  QoQ % -13.64% -4.35% 9.52% -8.70% -17.86% 0.00% -
  Horiz. % 67.86% 78.57% 82.14% 75.00% 82.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.4900 0.3500 0.4400 0.4900 0.6900 0.4100 0.5600 -
P/RPS 0.12 0.08 0.10 0.11 0.16 0.10 0.10 12.96%
  QoQ % 50.00% -20.00% -9.09% -31.25% 60.00% 0.00% -
  Horiz. % 120.00% 80.00% 100.00% 110.00% 160.00% 100.00% 100.00%
P/EPS 7.02 4.19 244.44 33.72 127.78 -5.92 33.47 -64.80%
  QoQ % 67.54% -98.29% 624.91% -73.61% 2,258.45% -117.69% -
  Horiz. % 20.97% 12.52% 730.33% 100.75% 381.77% -17.69% 100.00%
EY 14.24 23.88 0.41 2.97 0.78 -16.88 2.99 183.88%
  QoQ % -40.37% 5,724.39% -86.20% 280.77% 104.62% -664.55% -
  Horiz. % 476.25% 798.66% 13.71% 99.33% 26.09% -564.55% 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 0.25 0.18 0.21 0.23 0.33 0.20 0.26 -2.59%
  QoQ % 38.89% -14.29% -8.70% -30.30% 65.00% -23.08% -
  Horiz. % 96.15% 69.23% 80.77% 88.46% 126.92% 76.92% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers