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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers