Highlights

[PWF] QoQ Annualized Quarter Result on 2009-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -512.97%    YoY -     57.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 272,490 268,856 267,710 260,856 344,428 347,189 358,436 -16.66%
  QoQ % 1.35% 0.43% 2.63% -24.26% -0.80% -3.14% -
  Horiz. % 76.02% 75.01% 74.69% 72.78% 96.09% 96.86% 100.00%
PBT 686 724 -272 -6,856 1,946 3,624 -3,252 -
  QoQ % -5.25% 366.18% 96.03% -452.31% -46.30% 211.44% -
  Horiz. % -21.09% -22.26% 8.36% 210.82% -59.84% -111.44% 100.00%
Tax -599 160 494 2,840 -955 -3,225 362 -
  QoQ % -474.38% -67.61% -82.61% 397.38% 70.39% -990.98% -
  Horiz. % -165.47% 44.20% 136.46% 784.53% -263.81% -890.98% 100.00%
NP 87 884 222 -4,016 991 398 -2,890 -
  QoQ % -90.16% 298.20% 105.53% -505.25% 148.58% 113.79% -
  Horiz. % -3.01% -30.59% -7.68% 138.96% -34.29% -13.79% 100.00%
NP to SH 111 882 328 -4,204 1,018 584 -2,244 -
  QoQ % -87.42% 169.11% 107.80% -512.97% 74.32% 126.02% -
  Horiz. % -4.95% -39.33% -14.62% 187.34% -45.37% -26.02% 100.00%
Tax Rate 87.32 % -22.10 % - % - % 49.08 % 89.00 % - % -
  QoQ % 495.11% 0.00% 0.00% 0.00% -44.85% 0.00% -
  Horiz. % 98.11% -24.83% 0.00% 0.00% 55.15% 100.00% -
Total Cost 272,403 267,972 267,488 264,872 343,437 346,790 361,326 -17.12%
  QoQ % 1.65% 0.18% 0.99% -22.88% -0.97% -4.02% -
  Horiz. % 75.39% 74.16% 74.03% 73.31% 95.05% 95.98% 100.00%
Net Worth 129,499 129,363 128,770 127,578 128,979 135,658 137,201 -3.77%
  QoQ % 0.11% 0.46% 0.93% -1.09% -4.92% -1.12% -
  Horiz. % 94.39% 94.29% 93.86% 92.99% 94.01% 98.88% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 129,499 129,363 128,770 127,578 128,979 135,658 137,201 -3.77%
  QoQ % 0.11% 0.46% 0.93% -1.09% -4.92% -1.12% -
  Horiz. % 94.39% 94.29% 93.86% 92.99% 94.01% 98.88% 100.00%
NOSH 61,666 60,733 60,740 60,751 60,839 60,833 60,978 0.75%
  QoQ % 1.54% -0.01% -0.02% -0.14% 0.01% -0.24% -
  Horiz. % 101.13% 99.60% 99.61% 99.63% 99.77% 99.76% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.03 % 0.33 % 0.08 % -1.54 % 0.29 % 0.11 % -0.81 % -
  QoQ % -90.91% 312.50% 105.19% -631.03% 163.64% 113.58% -
  Horiz. % -3.70% -40.74% -9.88% 190.12% -35.80% -13.58% 100.00%
ROE 0.09 % 0.68 % 0.25 % -3.30 % 0.79 % 0.43 % -1.64 % -
  QoQ % -86.76% 172.00% 107.58% -517.72% 83.72% 126.22% -
  Horiz. % -5.49% -41.46% -15.24% 201.22% -48.17% -26.22% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 441.88 442.68 440.74 429.38 566.13 570.72 587.81 -17.28%
  QoQ % -0.18% 0.44% 2.65% -24.16% -0.80% -2.91% -
  Horiz. % 75.17% 75.31% 74.98% 73.05% 96.31% 97.09% 100.00%
EPS 0.18 1.45 0.54 -6.92 1.67 0.96 -3.68 -
  QoQ % -87.59% 168.52% 107.80% -514.37% 73.96% 126.09% -
  Horiz. % -4.89% -39.40% -14.67% 188.04% -45.38% -26.09% 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 2.1000 2.1300 2.1200 2.1000 2.1200 2.2300 2.2500 -4.48%
  QoQ % -1.41% 0.47% 0.95% -0.94% -4.93% -0.89% -
  Horiz. % 93.33% 94.67% 94.22% 93.33% 94.22% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 156.65 154.56 153.90 149.96 198.01 199.60 206.06 -16.66%
  QoQ % 1.35% 0.43% 2.63% -24.27% -0.80% -3.14% -
  Horiz. % 76.02% 75.01% 74.69% 72.77% 96.09% 96.86% 100.00%
EPS 0.06 0.51 0.19 -2.42 0.59 0.34 -1.29 -
  QoQ % -88.24% 168.42% 107.85% -510.17% 73.53% 126.36% -
  Horiz. % -4.65% -39.53% -14.73% 187.60% -45.74% -26.36% 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 0.7445 0.7437 0.7403 0.7334 0.7415 0.7799 0.7888 -3.77%
  QoQ % 0.11% 0.46% 0.94% -1.09% -4.92% -1.13% -
  Horiz. % 94.38% 94.28% 93.85% 92.98% 94.00% 98.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.4900 0.4400 0.4900 0.5800 0.6000 0.5000 0.6000 -
P/RPS 0.11 0.10 0.11 0.14 0.11 0.09 0.10 6.54%
  QoQ % 10.00% -9.09% -21.43% 27.27% 22.22% -10.00% -
  Horiz. % 110.00% 100.00% 110.00% 140.00% 110.00% 90.00% 100.00%
P/EPS 272.22 30.28 90.74 -8.38 35.86 52.08 -16.30 -
  QoQ % 799.01% -66.63% 1,182.82% -123.37% -31.14% 419.51% -
  Horiz. % -1,670.06% -185.77% -556.69% 51.41% -220.00% -319.51% 100.00%
EY 0.37 3.30 1.10 -11.93 2.79 1.92 -6.13 -
  QoQ % -88.79% 200.00% 109.22% -527.60% 45.31% 131.32% -
  Horiz. % -6.04% -53.83% -17.94% 194.62% -45.51% -31.32% 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 0.23 0.21 0.23 0.28 0.28 0.22 0.27 -10.11%
  QoQ % 9.52% -8.70% -17.86% 0.00% 27.27% -18.52% -
  Horiz. % 85.19% 77.78% 85.19% 103.70% 103.70% 81.48% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.4400 0.4900 0.6900 0.4100 0.5600 0.6500 0.5800 -
P/RPS 0.10 0.11 0.16 0.10 0.10 0.11 0.10 -
  QoQ % -9.09% -31.25% 60.00% 0.00% -9.09% 10.00% -
  Horiz. % 100.00% 110.00% 160.00% 100.00% 100.00% 110.00% 100.00%
P/EPS 244.44 33.72 127.78 -5.92 33.47 67.71 -15.76 -
  QoQ % 624.91% -73.61% 2,258.45% -117.69% -50.57% 529.63% -
  Horiz. % -1,551.02% -213.96% -810.79% 37.56% -212.37% -429.63% 100.00%
EY 0.41 2.97 0.78 -16.88 2.99 1.48 -6.34 -
  QoQ % -86.20% 280.77% 104.62% -664.55% 102.03% 123.34% -
  Horiz. % -6.47% -46.85% -12.30% 266.25% -47.16% -23.34% 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 0.23 0.33 0.20 0.26 0.29 0.26 -13.24%
  QoQ % -8.70% -30.30% 65.00% -23.08% -10.34% 11.54% -
  Horiz. % 80.77% 88.46% 126.92% 76.92% 100.00% 111.54% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers