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.
 


 

247  222  494  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers