Highlights

[PWF] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     66.88%    YoY -     1,196.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,455 262,506 196,789 125,272 65,098 272,490 201,642 -50.89%
  QoQ % -73.54% 33.39% 57.09% 92.44% -76.11% 35.14% -
  Horiz. % 34.44% 130.18% 97.59% 62.13% 32.28% 135.14% 100.00%
PBT 2,523 6,833 5,014 3,651 2,377 686 543 178.71%
  QoQ % -63.08% 36.28% 37.33% 53.60% 246.50% 26.34% -
  Horiz. % 464.64% 1,258.38% 923.39% 672.38% 437.75% 126.34% 100.00%
Tax -444 -6,724 -2,872 -1,579 -1,103 -599 120 -
  QoQ % 93.40% -134.12% -81.89% -43.16% -84.14% -599.17% -
  Horiz. % -370.00% -5,603.33% -2,393.33% -1,315.83% -919.17% -499.17% 100.00%
NP 2,079 109 2,142 2,072 1,274 87 663 114.39%
  QoQ % 1,807.34% -94.91% 3.38% 62.64% 1,364.37% -86.88% -
  Horiz. % 313.57% 16.44% 323.08% 312.52% 192.16% 13.12% 100.00%
NP to SH 2,079 163 2,142 2,126 1,274 111 662 114.60%
  QoQ % 1,175.46% -92.39% 0.75% 66.88% 1,047.75% -83.23% -
  Horiz. % 314.05% 24.62% 323.56% 321.15% 192.45% 16.77% 100.00%
Tax Rate 17.60 % 98.40 % 57.28 % 43.25 % 46.40 % 87.32 % -22.10 % -
  QoQ % -82.11% 71.79% 32.44% -6.79% -46.86% 495.11% -
  Horiz. % -79.64% -445.25% -259.19% -195.70% -209.95% -395.11% 100.00%
Total Cost 67,376 262,397 194,647 123,200 63,824 272,403 200,979 -51.77%
  QoQ % -74.32% 34.81% 57.99% 93.03% -76.57% 35.54% -
  Horiz. % 33.52% 130.56% 96.85% 61.30% 31.76% 135.54% 100.00%
Net Worth 127,846 130,038 119,236 121,833 121,944 129,499 129,363 -0.78%
  QoQ % -1.69% 9.06% -2.13% -0.09% -5.83% 0.11% -
  Horiz. % 98.83% 100.52% 92.17% 94.18% 94.27% 100.11% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 127,846 130,038 119,236 121,833 121,944 129,499 129,363 -0.78%
  QoQ % -1.69% 9.06% -2.13% -0.09% -5.83% 0.11% -
  Horiz. % 98.83% 100.52% 92.17% 94.18% 94.27% 100.11% 100.00%
NOSH 59,741 61,923 59,618 60,916 60,972 61,666 60,733 -1.09%
  QoQ % -3.52% 3.87% -2.13% -0.09% -1.13% 1.54% -
  Horiz. % 98.37% 101.96% 98.16% 100.30% 100.39% 101.54% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.99 % 0.04 % 1.09 % 1.65 % 1.96 % 0.03 % 0.33 % 335.20%
  QoQ % 7,375.00% -96.33% -33.94% -15.82% 6,433.33% -90.91% -
  Horiz. % 906.06% 12.12% 330.30% 500.00% 593.94% 9.09% 100.00%
ROE 1.63 % 0.13 % 1.80 % 1.75 % 1.04 % 0.09 % 0.51 % 117.13%
  QoQ % 1,153.85% -92.78% 2.86% 68.27% 1,055.56% -82.35% -
  Horiz. % 319.61% 25.49% 352.94% 343.14% 203.92% 17.65% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 116.26 423.92 330.08 205.64 106.77 441.88 332.01 -50.35%
  QoQ % -72.58% 28.43% 60.51% 92.60% -75.84% 33.09% -
  Horiz. % 35.02% 127.68% 99.42% 61.94% 32.16% 133.09% 100.00%
EPS 3.40 0.27 6.05 4.90 3.23 0.18 1.09 113.63%
  QoQ % 1,159.26% -95.54% 23.47% 51.70% 1,694.44% -83.49% -
  Horiz. % 311.93% 24.77% 555.05% 449.54% 296.33% 16.51% 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 2.1400 2.1000 2.0000 2.0000 2.0000 2.1000 2.1300 0.31%
  QoQ % 1.90% 5.00% 0.00% 0.00% -4.76% -1.41% -
  Horiz. % 100.47% 98.59% 93.90% 93.90% 93.90% 98.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.93 150.91 113.13 72.02 37.42 156.65 115.92 -50.89%
  QoQ % -73.54% 33.40% 57.08% 92.46% -76.11% 35.14% -
  Horiz. % 34.45% 130.18% 97.59% 62.13% 32.28% 135.14% 100.00%
EPS 1.20 0.09 1.23 1.22 0.73 0.06 0.38 115.40%
  QoQ % 1,233.33% -92.68% 0.82% 67.12% 1,116.67% -84.21% -
  Horiz. % 315.79% 23.68% 323.68% 321.05% 192.11% 15.79% 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 0.7350 0.7476 0.6855 0.7004 0.7010 0.7445 0.7437 -0.78%
  QoQ % -1.69% 9.06% -2.13% -0.09% -5.84% 0.11% -
  Horiz. % 98.83% 100.52% 92.17% 94.18% 94.26% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 -
P/RPS 0.37 0.12 0.15 0.18 0.40 0.11 0.13 100.96%
  QoQ % 208.33% -20.00% -16.67% -55.00% 263.64% -15.38% -
  Horiz. % 284.62% 92.31% 115.38% 138.46% 307.69% 84.62% 100.00%
P/EPS 12.36 193.75 13.36 10.89 20.58 272.22 40.37 -54.61%
  QoQ % -93.62% 1,350.22% 22.68% -47.08% -92.44% 574.31% -
  Horiz. % 30.62% 479.94% 33.09% 26.98% 50.98% 674.31% 100.00%
EY 8.09 0.52 7.49 9.18 4.86 0.37 2.48 120.11%
  QoQ % 1,455.77% -93.06% -18.41% 88.89% 1,213.51% -85.08% -
  Horiz. % 326.21% 20.97% 302.02% 370.16% 195.97% 14.92% 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 0.20 0.24 0.24 0.19 0.22 0.23 0.21 -3.20%
  QoQ % -16.67% 0.00% 26.32% -13.64% -4.35% 9.52% -
  Horiz. % 95.24% 114.29% 114.29% 90.48% 104.76% 109.52% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 -
P/RPS 0.39 0.11 0.13 0.24 0.33 0.10 0.15 89.19%
  QoQ % 254.55% -15.38% -45.83% -27.27% 230.00% -33.33% -
  Horiz. % 260.00% 73.33% 86.67% 160.00% 220.00% 66.67% 100.00%
P/EPS 12.93 178.55 11.69 14.04 16.75 244.44 44.95 -56.46%
  QoQ % -92.76% 1,427.37% -16.74% -16.18% -93.15% 443.80% -
  Horiz. % 28.77% 397.22% 26.01% 31.23% 37.26% 543.80% 100.00%
EY 7.73 0.56 8.55 7.12 5.97 0.41 2.22 129.90%
  QoQ % 1,280.36% -93.45% 20.08% 19.26% 1,356.10% -81.53% -
  Horiz. % 348.20% 25.23% 385.14% 320.72% 268.92% 18.47% 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 0.22 0.21 0.25 0.18 0.21 0.23 -5.89%
  QoQ % -4.55% 4.76% -16.00% 38.89% -14.29% -8.70% -
  Horiz. % 91.30% 95.65% 91.30% 108.70% 78.26% 91.30% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers