Highlights

[PWF] QoQ Cumulative 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 -     303.66%    YoY -     51.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 125,272 65,098 272,490 201,642 133,855 65,214 344,428 -49.14%
  QoQ % 92.44% -76.11% 35.14% 50.64% 105.26% -81.07% -
  Horiz. % 36.37% 18.90% 79.11% 58.54% 38.86% 18.93% 100.00%
PBT 3,651 2,377 686 543 -136 -1,714 1,946 52.29%
  QoQ % 53.60% 246.50% 26.34% 499.26% 92.07% -188.08% -
  Horiz. % 187.62% 122.15% 35.25% 27.90% -6.99% -88.08% 100.00%
Tax -1,579 -1,103 -599 120 247 710 -955 39.95%
  QoQ % -43.16% -84.14% -599.17% -51.42% -65.21% 174.35% -
  Horiz. % 165.34% 115.50% 62.72% -12.57% -25.86% -74.35% 100.00%
NP 2,072 1,274 87 663 111 -1,004 991 63.73%
  QoQ % 62.64% 1,364.37% -86.88% 497.30% 111.06% -201.31% -
  Horiz. % 209.08% 128.56% 8.78% 66.90% 11.20% -101.31% 100.00%
NP to SH 2,126 1,274 111 662 164 -1,051 1,018 63.60%
  QoQ % 66.88% 1,047.75% -83.23% 303.66% 115.60% -203.24% -
  Horiz. % 208.84% 125.15% 10.90% 65.03% 16.11% -103.24% 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 123,200 63,824 272,403 200,979 133,744 66,218 343,437 -49.61%
  QoQ % 93.03% -76.57% 35.54% 50.27% 101.98% -80.72% -
  Horiz. % 35.87% 18.58% 79.32% 58.52% 38.94% 19.28% 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 1.75 % 1.04 % 0.09 % 0.51 % 0.13 % -0.82 % 0.79 % 70.18%
  QoQ % 68.27% 1,055.56% -82.35% 292.31% 115.85% -203.80% -
  Horiz. % 221.52% 131.65% 11.39% 64.56% 16.46% -103.80% 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 205.64 106.77 441.88 332.01 220.37 107.35 566.13 -49.19%
  QoQ % 92.60% -75.84% 33.09% 50.66% 105.28% -81.04% -
  Horiz. % 36.32% 18.86% 78.05% 58.65% 38.93% 18.96% 100.00%
EPS 4.90 3.23 0.18 1.09 0.27 -1.73 1.67 105.36%
  QoQ % 51.70% 1,694.44% -83.49% 303.70% 115.61% -203.59% -
  Horiz. % 293.41% 193.41% 10.78% 65.27% 16.17% -103.59% 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 72.02 37.42 156.65 115.92 76.95 37.49 198.01 -49.14%
  QoQ % 92.46% -76.11% 35.14% 50.64% 105.25% -81.07% -
  Horiz. % 36.37% 18.90% 79.11% 58.54% 38.86% 18.93% 100.00%
EPS 1.22 0.73 0.06 0.38 0.09 -0.60 0.59 62.52%
  QoQ % 67.12% 1,116.67% -84.21% 322.22% 115.00% -201.69% -
  Horiz. % 206.78% 123.73% 10.17% 64.41% 15.25% -101.69% 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 0.18 0.40 0.11 0.13 0.22 0.54 0.11 38.99%
  QoQ % -55.00% 263.64% -15.38% -40.91% -59.26% 390.91% -
  Horiz. % 163.64% 363.64% 100.00% 118.18% 200.00% 490.91% 100.00%
P/EPS 10.89 20.58 272.22 40.37 181.48 -33.53 35.86 -54.92%
  QoQ % -47.08% -92.44% 574.31% -77.76% 641.25% -193.50% -
  Horiz. % 30.37% 57.39% 759.12% 112.58% 506.08% -93.50% 100.00%
EY 9.18 4.86 0.37 2.48 0.55 -2.98 2.79 121.70%
  QoQ % 88.89% 1,213.51% -85.08% 350.91% 118.46% -206.81% -
  Horiz. % 329.03% 174.19% 13.26% 88.89% 19.71% -106.81% 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 0.24 0.33 0.10 0.15 0.31 0.38 0.10 79.54%
  QoQ % -27.27% 230.00% -33.33% -51.61% -18.42% 280.00% -
  Horiz. % 240.00% 330.00% 100.00% 150.00% 310.00% 380.00% 100.00%
P/EPS 14.04 16.75 244.44 44.95 255.56 -23.70 33.47 -44.05%
  QoQ % -16.18% -93.15% 443.80% -82.41% 1,178.31% -170.81% -
  Horiz. % 41.95% 50.04% 730.33% 134.30% 763.55% -70.81% 100.00%
EY 7.12 5.97 0.41 2.22 0.39 -4.22 2.99 78.61%
  QoQ % 19.26% 1,356.10% -81.53% 469.23% 109.24% -241.14% -
  Horiz. % 238.13% 199.67% 13.71% 74.25% 13.04% -141.14% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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