Highlights

[PWF] QoQ Cumulative Quarter Result on 2008-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     132.42%    YoY -     -80.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 201,642 133,855 65,214 344,428 260,392 179,218 83,785 79.49%
  QoQ % 50.64% 105.26% -81.07% 32.27% 45.29% 113.90% -
  Horiz. % 240.67% 159.76% 77.83% 411.09% 310.79% 213.90% 100.00%
PBT 543 -136 -1,714 1,946 2,718 -1,626 -2,871 -
  QoQ % 499.26% 92.07% -188.08% -28.40% 267.16% 43.36% -
  Horiz. % -18.91% 4.74% 59.70% -67.78% -94.67% 56.64% 100.00%
Tax 120 247 710 -955 -2,419 181 72 40.53%
  QoQ % -51.42% -65.21% 174.35% 60.52% -1,436.46% 151.39% -
  Horiz. % 166.67% 343.06% 986.11% -1,326.39% -3,359.72% 251.39% 100.00%
NP 663 111 -1,004 991 299 -1,445 -2,799 -
  QoQ % 497.30% 111.06% -201.31% 231.44% 120.69% 48.37% -
  Horiz. % -23.69% -3.97% 35.87% -35.41% -10.68% 51.63% 100.00%
NP to SH 662 164 -1,051 1,018 438 -1,122 -2,453 -
  QoQ % 303.66% 115.60% -203.24% 132.42% 139.04% 54.26% -
  Horiz. % -26.99% -6.69% 42.85% -41.50% -17.86% 45.74% 100.00%
Tax Rate -22.10 % - % - % 49.08 % 89.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -44.85% 0.00% 0.00% -
  Horiz. % -24.83% 0.00% 0.00% 55.15% 100.00% - -
Total Cost 200,979 133,744 66,218 343,437 260,093 180,663 86,584 75.22%
  QoQ % 50.27% 101.98% -80.72% 32.04% 43.97% 108.66% -
  Horiz. % 232.12% 154.47% 76.48% 396.65% 300.39% 208.66% 100.00%
Net Worth 129,363 128,770 127,578 128,979 135,658 137,201 135,128 -2.86%
  QoQ % 0.46% 0.93% -1.09% -4.92% -1.12% 1.53% -
  Horiz. % 95.73% 95.30% 94.41% 95.45% 100.39% 101.53% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 129,363 128,770 127,578 128,979 135,658 137,201 135,128 -2.86%
  QoQ % 0.46% 0.93% -1.09% -4.92% -1.12% 1.53% -
  Horiz. % 95.73% 95.30% 94.41% 95.45% 100.39% 101.53% 100.00%
NOSH 60,733 60,740 60,751 60,839 60,833 60,978 60,868 -0.15%
  QoQ % -0.01% -0.02% -0.14% 0.01% -0.24% 0.18% -
  Horiz. % 99.78% 99.79% 99.81% 99.95% 99.94% 100.18% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.33 % 0.08 % -1.54 % 0.29 % 0.11 % -0.81 % -3.34 % -
  QoQ % 312.50% 105.19% -631.03% 163.64% 113.58% 75.75% -
  Horiz. % -9.88% -2.40% 46.11% -8.68% -3.29% 24.25% 100.00%
ROE 0.51 % 0.13 % -0.82 % 0.79 % 0.32 % -0.82 % -1.82 % -
  QoQ % 292.31% 115.85% -203.80% 146.88% 139.02% 54.95% -
  Horiz. % -28.02% -7.14% 45.05% -43.41% -17.58% 45.05% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 332.01 220.37 107.35 566.13 428.04 293.90 137.65 79.76%
  QoQ % 50.66% 105.28% -81.04% 32.26% 45.64% 113.51% -
  Horiz. % 241.20% 160.09% 77.99% 411.28% 310.96% 213.51% 100.00%
EPS 1.09 0.27 -1.73 1.67 0.72 -1.84 -4.03 -
  QoQ % 303.70% 115.61% -203.59% 131.94% 139.13% 54.34% -
  Horiz. % -27.05% -6.70% 42.93% -41.44% -17.87% 45.66% 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 2.1300 2.1200 2.1000 2.1200 2.2300 2.2500 2.2200 -2.72%
  QoQ % 0.47% 0.95% -0.94% -4.93% -0.89% 1.35% -
  Horiz. % 95.95% 95.50% 94.59% 95.50% 100.45% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 115.87 76.92 37.48 197.93 149.64 102.99 48.15 79.48%
  QoQ % 50.64% 105.23% -81.06% 32.27% 45.30% 113.89% -
  Horiz. % 240.64% 159.75% 77.84% 411.07% 310.78% 213.89% 100.00%
EPS 0.38 0.09 -0.60 0.58 0.25 -0.64 -1.41 -
  QoQ % 322.22% 115.00% -203.45% 132.00% 139.06% 54.61% -
  Horiz. % -26.95% -6.38% 42.55% -41.13% -17.73% 45.39% 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 0.7434 0.7400 0.7331 0.7412 0.7796 0.7884 0.7765 -2.86%
  QoQ % 0.46% 0.94% -1.09% -4.93% -1.12% 1.53% -
  Horiz. % 95.74% 95.30% 94.41% 95.45% 100.40% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.4400 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 -
P/RPS 0.13 0.22 0.54 0.11 0.12 0.20 0.41 -53.47%
  QoQ % -40.91% -59.26% 390.91% -8.33% -40.00% -51.22% -
  Horiz. % 31.71% 53.66% 131.71% 26.83% 29.27% 48.78% 100.00%
P/EPS 40.37 181.48 -33.53 35.86 69.44 -32.61 -13.90 -
  QoQ % -77.76% 641.25% -193.50% -48.36% 312.94% -134.60% -
  Horiz. % -290.43% -1,305.61% 241.22% -257.99% -499.57% 234.60% 100.00%
EY 2.48 0.55 -2.98 2.79 1.44 -3.07 -7.20 -
  QoQ % 350.91% 118.46% -206.81% 93.75% 146.91% 57.36% -
  Horiz. % -34.44% -7.64% 41.39% -38.75% -20.00% 42.64% 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 0.23 0.28 0.28 0.22 0.27 0.25 -10.96%
  QoQ % -8.70% -17.86% 0.00% 27.27% -18.52% 8.00% -
  Horiz. % 84.00% 92.00% 112.00% 112.00% 88.00% 108.00% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.4900 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 -
P/RPS 0.15 0.31 0.38 0.10 0.15 0.20 0.45 -51.89%
  QoQ % -51.61% -18.42% 280.00% -33.33% -25.00% -55.56% -
  Horiz. % 33.33% 68.89% 84.44% 22.22% 33.33% 44.44% 100.00%
P/EPS 44.95 255.56 -23.70 33.47 90.28 -31.52 -15.38 -
  QoQ % -82.41% 1,178.31% -170.81% -62.93% 386.42% -104.94% -
  Horiz. % -292.26% -1,661.64% 154.10% -217.62% -587.00% 204.94% 100.00%
EY 2.22 0.39 -4.22 2.99 1.11 -3.17 -6.50 -
  QoQ % 469.23% 109.24% -241.14% 169.37% 135.02% 51.23% -
  Horiz. % -34.15% -6.00% 64.92% -46.00% -17.08% 48.77% 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 0.23 0.33 0.20 0.26 0.29 0.26 0.28 -12.28%
  QoQ % -30.30% 65.00% -23.08% -10.34% 11.54% -7.14% -
  Horiz. % 82.14% 117.86% 71.43% 92.86% 103.57% 92.86% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS