Highlights

[PWF] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     4,490.99%    YoY -     221.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 262,506 262,385 250,544 260,392 272,490 268,856 267,710 -1.30%
  QoQ % 0.05% 4.73% -3.78% -4.44% 1.35% 0.43% -
  Horiz. % 98.06% 98.01% 93.59% 97.27% 101.79% 100.43% 100.00%
PBT 6,833 6,685 7,302 9,508 686 724 -272 -
  QoQ % 2.21% -8.45% -23.20% 1,286.01% -5.25% 366.18% -
  Horiz. % -2,512.13% -2,457.84% -2,684.56% -3,495.59% -252.21% -266.18% 100.00%
Tax -6,724 -3,829 -3,158 -4,412 -599 160 494 -
  QoQ % -75.59% -21.26% 28.42% -636.56% -474.38% -67.61% -
  Horiz. % -1,361.13% -775.17% -639.27% -893.12% -121.26% 32.39% 100.00%
NP 109 2,856 4,144 5,096 87 884 222 -37.68%
  QoQ % -96.18% -31.08% -18.68% 5,757.47% -90.16% 298.20% -
  Horiz. % 49.10% 1,286.49% 1,866.67% 2,295.50% 39.19% 398.20% 100.00%
NP to SH 163 2,856 4,252 5,096 111 882 328 -37.18%
  QoQ % -94.29% -32.83% -16.56% 4,490.99% -87.42% 169.11% -
  Horiz. % 49.70% 870.73% 1,296.34% 1,553.66% 33.84% 269.11% 100.00%
Tax Rate 98.40 % 57.28 % 43.25 % 46.40 % 87.32 % -22.10 % - % -
  QoQ % 71.79% 32.44% -6.79% -46.86% 495.11% 0.00% -
  Horiz. % -445.25% -259.19% -195.70% -209.95% -395.11% 100.00% -
Total Cost 262,397 259,529 246,400 255,296 272,403 267,972 267,488 -1.27%
  QoQ % 1.10% 5.33% -3.48% -6.28% 1.65% 0.18% -
  Horiz. % 98.10% 97.02% 92.12% 95.44% 101.84% 100.18% 100.00%
Net Worth 130,038 119,236 121,833 121,944 129,499 129,363 128,770 0.65%
  QoQ % 9.06% -2.13% -0.09% -5.83% 0.11% 0.46% -
  Horiz. % 100.98% 92.60% 94.61% 94.70% 100.57% 100.46% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 130,038 119,236 121,833 121,944 129,499 129,363 128,770 0.65%
  QoQ % 9.06% -2.13% -0.09% -5.83% 0.11% 0.46% -
  Horiz. % 100.98% 92.60% 94.61% 94.70% 100.57% 100.46% 100.00%
NOSH 61,923 59,618 60,916 60,972 61,666 60,733 60,740 1.29%
  QoQ % 3.87% -2.13% -0.09% -1.13% 1.54% -0.01% -
  Horiz. % 101.95% 98.15% 100.29% 100.38% 101.52% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.04 % 1.09 % 1.65 % 1.96 % 0.03 % 0.33 % 0.08 % -36.92%
  QoQ % -96.33% -33.94% -15.82% 6,433.33% -90.91% 312.50% -
  Horiz. % 50.00% 1,362.50% 2,062.50% 2,450.00% 37.50% 412.50% 100.00%
ROE 0.13 % 2.40 % 3.49 % 4.18 % 0.09 % 0.68 % 0.25 % -35.26%
  QoQ % -94.58% -31.23% -16.51% 4,544.44% -86.76% 172.00% -
  Horiz. % 52.00% 960.00% 1,396.00% 1,672.00% 36.00% 272.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 423.92 440.11 411.29 427.07 441.88 442.68 440.74 -2.55%
  QoQ % -3.68% 7.01% -3.69% -3.35% -0.18% 0.44% -
  Horiz. % 96.18% 99.86% 93.32% 96.90% 100.26% 100.44% 100.00%
EPS 0.27 8.07 9.80 12.92 0.18 1.45 0.54 -36.92%
  QoQ % -96.65% -17.65% -24.15% 7,077.78% -87.59% 168.52% -
  Horiz. % 50.00% 1,494.44% 1,814.81% 2,392.59% 33.33% 268.52% 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 2.0000 2.0000 2.0000 2.1000 2.1300 2.1200 -0.63%
  QoQ % 5.00% 0.00% 0.00% -4.76% -1.41% 0.47% -
  Horiz. % 99.06% 94.34% 94.34% 94.34% 99.06% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 150.91 150.84 144.04 149.70 156.65 154.56 153.90 -1.30%
  QoQ % 0.05% 4.72% -3.78% -4.44% 1.35% 0.43% -
  Horiz. % 98.06% 98.01% 93.59% 97.27% 101.79% 100.43% 100.00%
EPS 0.09 1.64 2.44 2.93 0.06 0.51 0.19 -39.15%
  QoQ % -94.51% -32.79% -16.72% 4,783.33% -88.24% 168.42% -
  Horiz. % 47.37% 863.16% 1,284.21% 1,542.11% 31.58% 268.42% 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 0.7476 0.6855 0.7004 0.7010 0.7445 0.7437 0.7403 0.65%
  QoQ % 9.06% -2.13% -0.09% -5.84% 0.11% 0.46% -
  Horiz. % 100.99% 92.60% 94.61% 94.69% 100.57% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 0.4900 -
P/RPS 0.12 0.11 0.09 0.10 0.11 0.10 0.11 5.96%
  QoQ % 9.09% 22.22% -10.00% -9.09% 10.00% -9.09% -
  Horiz. % 109.09% 100.00% 81.82% 90.91% 100.00% 90.91% 100.00%
P/EPS 193.75 10.02 5.44 5.14 272.22 30.28 90.74 65.59%
  QoQ % 1,833.63% 84.19% 5.84% -98.11% 799.01% -66.63% -
  Horiz. % 213.52% 11.04% 6.00% 5.66% 300.00% 33.37% 100.00%
EY 0.52 9.98 18.37 19.44 0.37 3.30 1.10 -39.23%
  QoQ % -94.79% -45.67% -5.50% 5,154.05% -88.79% 200.00% -
  Horiz. % 47.27% 907.27% 1,670.00% 1,767.27% 33.64% 300.00% 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 0.24 0.24 0.19 0.22 0.23 0.21 0.23 2.87%
  QoQ % 0.00% 26.32% -13.64% -4.35% 9.52% -8.70% -
  Horiz. % 104.35% 104.35% 82.61% 95.65% 100.00% 91.30% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 0.6900 -
P/RPS 0.11 0.10 0.12 0.08 0.10 0.11 0.16 -22.05%
  QoQ % 10.00% -16.67% 50.00% -20.00% -9.09% -31.25% -
  Horiz. % 68.75% 62.50% 75.00% 50.00% 62.50% 68.75% 100.00%
P/EPS 178.55 8.77 7.02 4.19 244.44 33.72 127.78 24.91%
  QoQ % 1,935.92% 24.93% 67.54% -98.29% 624.91% -73.61% -
  Horiz. % 139.73% 6.86% 5.49% 3.28% 191.30% 26.39% 100.00%
EY 0.56 11.41 14.24 23.88 0.41 2.97 0.78 -19.77%
  QoQ % -95.09% -19.87% -40.37% 5,724.39% -86.20% 280.77% -
  Horiz. % 71.79% 1,462.82% 1,825.64% 3,061.54% 52.56% 380.77% 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 0.22 0.21 0.25 0.18 0.21 0.23 0.33 -23.63%
  QoQ % 4.76% -16.00% 38.89% -14.29% -8.70% -30.30% -
  Horiz. % 66.67% 63.64% 75.76% 54.55% 63.64% 69.70% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers