Highlights

[PWF] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     0.75%    YoY -     223.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,953 69,455 262,506 196,789 125,272 65,098 272,490 -38.10%
  QoQ % 91.42% -73.54% 33.39% 57.09% 92.44% -76.11% -
  Horiz. % 48.79% 25.49% 96.34% 72.22% 45.97% 23.89% 100.00%
PBT 4,020 2,523 6,833 5,014 3,651 2,377 686 226.09%
  QoQ % 59.33% -63.08% 36.28% 37.33% 53.60% 246.50% -
  Horiz. % 586.01% 367.78% 996.06% 730.90% 532.22% 346.50% 100.00%
Tax 80 -444 -6,724 -2,872 -1,579 -1,103 -599 -
  QoQ % 118.02% 93.40% -134.12% -81.89% -43.16% -84.14% -
  Horiz. % -13.36% 74.12% 1,122.54% 479.47% 263.61% 184.14% 100.00%
NP 4,100 2,079 109 2,142 2,072 1,274 87 1,213.94%
  QoQ % 97.21% 1,807.34% -94.91% 3.38% 62.64% 1,364.37% -
  Horiz. % 4,712.64% 2,389.66% 125.29% 2,462.07% 2,381.61% 1,464.37% 100.00%
NP to SH 4,100 2,079 163 2,142 2,126 1,274 111 1,016.46%
  QoQ % 97.21% 1,175.46% -92.39% 0.75% 66.88% 1,047.75% -
  Horiz. % 3,693.69% 1,872.97% 146.85% 1,929.73% 1,915.32% 1,147.75% 100.00%
Tax Rate -1.99 % 17.60 % 98.40 % 57.28 % 43.25 % 46.40 % 87.32 % -
  QoQ % -111.31% -82.11% 71.79% 32.44% -6.79% -46.86% -
  Horiz. % -2.28% 20.16% 112.69% 65.60% 49.53% 53.14% 100.00%
Total Cost 128,853 67,376 262,397 194,647 123,200 63,824 272,403 -39.37%
  QoQ % 91.24% -74.32% 34.81% 57.99% 93.03% -76.57% -
  Horiz. % 47.30% 24.73% 96.33% 71.46% 45.23% 23.43% 100.00%
Net Worth 129,160 127,846 130,038 119,236 121,833 121,944 129,499 -0.18%
  QoQ % 1.03% -1.69% 9.06% -2.13% -0.09% -5.83% -
  Horiz. % 99.74% 98.72% 100.42% 92.07% 94.08% 94.17% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 129,160 127,846 130,038 119,236 121,833 121,944 129,499 -0.18%
  QoQ % 1.03% -1.69% 9.06% -2.13% -0.09% -5.83% -
  Horiz. % 99.74% 98.72% 100.42% 92.07% 94.08% 94.17% 100.00%
NOSH 59,521 59,741 61,923 59,618 60,916 60,972 61,666 -2.34%
  QoQ % -0.37% -3.52% 3.87% -2.13% -0.09% -1.13% -
  Horiz. % 96.52% 96.88% 100.42% 96.68% 98.78% 98.87% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.08 % 2.99 % 0.04 % 1.09 % 1.65 % 1.96 % 0.03 % 2,111.25%
  QoQ % 3.01% 7,375.00% -96.33% -33.94% -15.82% 6,433.33% -
  Horiz. % 10,266.67% 9,966.67% 133.33% 3,633.33% 5,500.00% 6,533.33% 100.00%
ROE 3.17 % 1.63 % 0.13 % 1.80 % 1.75 % 1.04 % 0.09 % 981.54%
  QoQ % 94.48% 1,153.85% -92.78% 2.86% 68.27% 1,055.56% -
  Horiz. % 3,522.22% 1,811.11% 144.44% 2,000.00% 1,944.44% 1,155.56% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 223.37 116.26 423.92 330.08 205.64 106.77 441.88 -36.62%
  QoQ % 92.13% -72.58% 28.43% 60.51% 92.60% -75.84% -
  Horiz. % 50.55% 26.31% 95.94% 74.70% 46.54% 24.16% 100.00%
EPS 6.86 3.40 0.27 6.05 4.90 3.23 0.18 1,040.07%
  QoQ % 101.76% 1,159.26% -95.54% 23.47% 51.70% 1,694.44% -
  Horiz. % 3,811.11% 1,888.89% 150.00% 3,361.11% 2,722.22% 1,794.44% 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 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 2.1000 2.22%
  QoQ % 1.40% 1.90% 5.00% 0.00% 0.00% -4.76% -
  Horiz. % 103.33% 101.90% 100.00% 95.24% 95.24% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 76.43 39.93 150.91 113.13 72.02 37.42 156.65 -38.11%
  QoQ % 91.41% -73.54% 33.40% 57.08% 92.46% -76.11% -
  Horiz. % 48.79% 25.49% 96.34% 72.22% 45.98% 23.89% 100.00%
EPS 2.36 1.20 0.09 1.23 1.22 0.73 0.06 1,064.38%
  QoQ % 96.67% 1,233.33% -92.68% 0.82% 67.12% 1,116.67% -
  Horiz. % 3,933.33% 2,000.00% 150.00% 2,050.00% 2,033.33% 1,216.67% 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 0.7425 0.7350 0.7476 0.6855 0.7004 0.7010 0.7445 -0.18%
  QoQ % 1.02% -1.69% 9.06% -2.13% -0.09% -5.84% -
  Horiz. % 99.73% 98.72% 100.42% 92.08% 94.08% 94.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 -
P/RPS 0.20 0.37 0.12 0.15 0.18 0.40 0.11 49.13%
  QoQ % -45.95% 208.33% -20.00% -16.67% -55.00% 263.64% -
  Horiz. % 181.82% 336.36% 109.09% 136.36% 163.64% 363.64% 100.00%
P/EPS 6.39 12.36 193.75 13.36 10.89 20.58 272.22 -91.86%
  QoQ % -48.30% -93.62% 1,350.22% 22.68% -47.08% -92.44% -
  Horiz. % 2.35% 4.54% 71.17% 4.91% 4.00% 7.56% 100.00%
EY 15.66 8.09 0.52 7.49 9.18 4.86 0.37 1,122.85%
  QoQ % 93.57% 1,455.77% -93.06% -18.41% 88.89% 1,213.51% -
  Horiz. % 4,232.43% 2,186.49% 140.54% 2,024.32% 2,481.08% 1,313.51% 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 0.20 0.24 0.24 0.19 0.22 0.23 -8.92%
  QoQ % 0.00% -16.67% 0.00% 26.32% -13.64% -4.35% -
  Horiz. % 86.96% 86.96% 104.35% 104.35% 82.61% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 -
P/RPS 0.18 0.39 0.11 0.13 0.24 0.33 0.10 48.13%
  QoQ % -53.85% 254.55% -15.38% -45.83% -27.27% 230.00% -
  Horiz. % 180.00% 390.00% 110.00% 130.00% 240.00% 330.00% 100.00%
P/EPS 5.81 12.93 178.55 11.69 14.04 16.75 244.44 -91.79%
  QoQ % -55.07% -92.76% 1,427.37% -16.74% -16.18% -93.15% -
  Horiz. % 2.38% 5.29% 73.04% 4.78% 5.74% 6.85% 100.00%
EY 17.22 7.73 0.56 8.55 7.12 5.97 0.41 1,116.58%
  QoQ % 122.77% 1,280.36% -93.45% 20.08% 19.26% 1,356.10% -
  Horiz. % 4,200.00% 1,885.37% 136.59% 2,085.37% 1,736.59% 1,456.10% 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 0.18 0.21 0.22 0.21 0.25 0.18 0.21 -9.79%
  QoQ % -14.29% -4.55% 4.76% -16.00% 38.89% -14.29% -
  Horiz. % 85.71% 100.00% 104.76% 100.00% 119.05% 85.71% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS