Highlights

[PWF] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -92.39%    YoY -     46.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 201,393 132,953 69,455 262,506 196,789 125,272 65,098 112.17%
  QoQ % 51.48% 91.42% -73.54% 33.39% 57.09% 92.44% -
  Horiz. % 309.37% 204.24% 106.69% 403.25% 302.30% 192.44% 100.00%
PBT 6,443 4,020 2,523 6,833 5,014 3,651 2,377 94.29%
  QoQ % 60.27% 59.33% -63.08% 36.28% 37.33% 53.60% -
  Horiz. % 271.06% 169.12% 106.14% 287.46% 210.94% 153.60% 100.00%
Tax -985 80 -444 -6,724 -2,872 -1,579 -1,103 -7.26%
  QoQ % -1,331.25% 118.02% 93.40% -134.12% -81.89% -43.16% -
  Horiz. % 89.30% -7.25% 40.25% 609.61% 260.38% 143.16% 100.00%
NP 5,458 4,100 2,079 109 2,142 2,072 1,274 163.55%
  QoQ % 33.12% 97.21% 1,807.34% -94.91% 3.38% 62.64% -
  Horiz. % 428.41% 321.82% 163.19% 8.56% 168.13% 162.64% 100.00%
NP to SH 5,458 4,100 2,079 163 2,142 2,126 1,274 163.55%
  QoQ % 33.12% 97.21% 1,175.46% -92.39% 0.75% 66.88% -
  Horiz. % 428.41% 321.82% 163.19% 12.79% 168.13% 166.88% 100.00%
Tax Rate 15.29 % -1.99 % 17.60 % 98.40 % 57.28 % 43.25 % 46.40 % -52.26%
  QoQ % 868.34% -111.31% -82.11% 71.79% 32.44% -6.79% -
  Horiz. % 32.95% -4.29% 37.93% 212.07% 123.45% 93.21% 100.00%
Total Cost 195,935 128,853 67,376 262,397 194,647 123,200 63,824 111.08%
  QoQ % 52.06% 91.24% -74.32% 34.81% 57.99% 93.03% -
  Horiz. % 306.99% 201.89% 105.57% 411.13% 304.97% 193.03% 100.00%
Net Worth 119,170 129,160 127,846 130,038 119,236 121,833 121,944 -1.52%
  QoQ % -7.73% 1.03% -1.69% 9.06% -2.13% -0.09% -
  Horiz. % 97.73% 105.92% 104.84% 106.64% 97.78% 99.91% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 119,170 129,160 127,846 130,038 119,236 121,833 121,944 -1.52%
  QoQ % -7.73% 1.03% -1.69% 9.06% -2.13% -0.09% -
  Horiz. % 97.73% 105.92% 104.84% 106.64% 97.78% 99.91% 100.00%
NOSH 59,585 59,521 59,741 61,923 59,618 60,916 60,972 -1.52%
  QoQ % 0.11% -0.37% -3.52% 3.87% -2.13% -0.09% -
  Horiz. % 97.73% 97.62% 97.98% 101.56% 97.78% 99.91% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.71 % 3.08 % 2.99 % 0.04 % 1.09 % 1.65 % 1.96 % 24.09%
  QoQ % -12.01% 3.01% 7,375.00% -96.33% -33.94% -15.82% -
  Horiz. % 138.27% 157.14% 152.55% 2.04% 55.61% 84.18% 100.00%
ROE 4.58 % 3.17 % 1.63 % 0.13 % 1.80 % 1.75 % 1.04 % 168.43%
  QoQ % 44.48% 94.48% 1,153.85% -92.78% 2.86% 68.27% -
  Horiz. % 440.38% 304.81% 156.73% 12.50% 173.08% 168.27% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 337.99 223.37 116.26 423.92 330.08 205.64 106.77 115.44%
  QoQ % 51.31% 92.13% -72.58% 28.43% 60.51% 92.60% -
  Horiz. % 316.56% 209.21% 108.89% 397.04% 309.15% 192.60% 100.00%
EPS 7.40 6.86 3.40 0.27 6.05 4.90 3.23 73.70%
  QoQ % 7.87% 101.76% 1,159.26% -95.54% 23.47% 51.70% -
  Horiz. % 229.10% 212.38% 105.26% 8.36% 187.31% 151.70% 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 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 -
  QoQ % -7.83% 1.40% 1.90% 5.00% 0.00% 0.00% -
  Horiz. % 100.00% 108.50% 107.00% 105.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 115.78 76.43 39.93 150.91 113.13 72.02 37.42 112.19%
  QoQ % 51.49% 91.41% -73.54% 33.40% 57.08% 92.46% -
  Horiz. % 309.41% 204.25% 106.71% 403.29% 302.32% 192.46% 100.00%
EPS 3.14 2.36 1.20 0.09 1.23 1.22 0.73 164.25%
  QoQ % 33.05% 96.67% 1,233.33% -92.68% 0.82% 67.12% -
  Horiz. % 430.14% 323.29% 164.38% 12.33% 168.49% 167.12% 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 0.6851 0.7425 0.7350 0.7476 0.6855 0.7004 0.7010 -1.52%
  QoQ % -7.73% 1.02% -1.69% 9.06% -2.13% -0.09% -
  Horiz. % 97.73% 105.92% 104.85% 106.65% 97.79% 99.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4500 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 -
P/RPS 0.13 0.20 0.37 0.12 0.15 0.18 0.40 -52.70%
  QoQ % -35.00% -45.95% 208.33% -20.00% -16.67% -55.00% -
  Horiz. % 32.50% 50.00% 92.50% 30.00% 37.50% 45.00% 100.00%
P/EPS 4.91 6.39 12.36 193.75 13.36 10.89 20.58 -61.50%
  QoQ % -23.16% -48.30% -93.62% 1,350.22% 22.68% -47.08% -
  Horiz. % 23.86% 31.05% 60.06% 941.45% 64.92% 52.92% 100.00%
EY 20.36 15.66 8.09 0.52 7.49 9.18 4.86 159.65%
  QoQ % 30.01% 93.57% 1,455.77% -93.06% -18.41% 88.89% -
  Horiz. % 418.93% 322.22% 166.46% 10.70% 154.12% 188.89% 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 0.20 0.20 0.24 0.24 0.19 0.22 3.01%
  QoQ % 15.00% 0.00% -16.67% 0.00% 26.32% -13.64% -
  Horiz. % 104.55% 90.91% 90.91% 109.09% 109.09% 86.36% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.4200 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 -
P/RPS 0.12 0.18 0.39 0.11 0.13 0.24 0.33 -49.02%
  QoQ % -33.33% -53.85% 254.55% -15.38% -45.83% -27.27% -
  Horiz. % 36.36% 54.55% 118.18% 33.33% 39.39% 72.73% 100.00%
P/EPS 4.59 5.81 12.93 178.55 11.69 14.04 16.75 -57.78%
  QoQ % -21.00% -55.07% -92.76% 1,427.37% -16.74% -16.18% -
  Horiz. % 27.40% 34.69% 77.19% 1,065.97% 69.79% 83.82% 100.00%
EY 21.81 17.22 7.73 0.56 8.55 7.12 5.97 137.02%
  QoQ % 26.66% 122.77% 1,280.36% -93.45% 20.08% 19.26% -
  Horiz. % 365.33% 288.44% 129.48% 9.38% 143.22% 119.26% 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 0.18 0.21 0.22 0.21 0.25 0.18 10.81%
  QoQ % 16.67% -14.29% -4.55% 4.76% -16.00% 38.89% -
  Horiz. % 116.67% 100.00% 116.67% 122.22% 116.67% 138.89% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers