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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS