Highlights

[PWF] QoQ Quarter Result on 2009-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     215.60%    YoY -     -8.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 65,098 70,848 67,787 68,644 65,214 84,036 81,174 -13.69%
  QoQ % -8.12% 4.52% -1.25% 5.26% -22.40% 3.53% -
  Horiz. % 80.20% 87.28% 83.51% 84.56% 80.34% 103.53% 100.00%
PBT 2,377 143 679 1,578 -1,714 -772 4,344 -33.12%
  QoQ % 1,562.24% -78.94% -56.97% 192.07% -122.02% -117.77% -
  Horiz. % 54.72% 3.29% 15.63% 36.33% -39.46% -17.77% 100.00%
Tax -1,103 -719 -127 -463 710 1,464 -2,600 -43.57%
  QoQ % -53.41% -466.14% 72.57% -165.21% -51.50% 156.31% -
  Horiz. % 42.42% 27.65% 4.88% 17.81% -27.31% -56.31% 100.00%
NP 1,274 -576 552 1,115 -1,004 692 1,744 -18.90%
  QoQ % 321.18% -204.35% -50.49% 211.06% -245.09% -60.32% -
  Horiz. % 73.05% -33.03% 31.65% 63.93% -57.57% 39.68% 100.00%
NP to SH 1,274 -551 498 1,215 -1,051 580 1,560 -12.64%
  QoQ % 331.22% -210.64% -59.01% 215.60% -281.21% -62.82% -
  Horiz. % 81.67% -35.32% 31.92% 77.88% -67.37% 37.18% 100.00%
Tax Rate 46.40 % 502.80 % 18.70 % 29.34 % - % - % 59.85 % -15.62%
  QoQ % -90.77% 2,588.77% -36.26% 0.00% 0.00% 0.00% -
  Horiz. % 77.53% 840.10% 31.24% 49.02% 0.00% 0.00% 100.00%
Total Cost 63,824 71,424 67,235 67,529 66,218 83,344 79,430 -13.58%
  QoQ % -10.64% 6.23% -0.44% 1.98% -20.55% 4.93% -
  Horiz. % 80.35% 89.92% 84.65% 85.02% 83.37% 104.93% 100.00%
Net Worth 121,944 129,791 129,358 129,437 127,578 121,690 135,890 -6.97%
  QoQ % -6.05% 0.33% -0.06% 1.46% 4.84% -10.45% -
  Horiz. % 89.74% 95.51% 95.19% 95.25% 93.88% 89.55% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,944 129,791 129,358 129,437 127,578 121,690 135,890 -6.97%
  QoQ % -6.05% 0.33% -0.06% 1.46% 4.84% -10.45% -
  Horiz. % 89.74% 95.51% 95.19% 95.25% 93.88% 89.55% 100.00%
NOSH 60,972 61,222 60,731 61,055 60,751 60,845 60,937 0.04%
  QoQ % -0.41% 0.81% -0.53% 0.50% -0.15% -0.15% -
  Horiz. % 100.06% 100.47% 99.66% 100.19% 99.69% 99.85% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.96 % -0.81 % 0.81 % 1.62 % -1.54 % 0.82 % 2.15 % -5.99%
  QoQ % 341.98% -200.00% -50.00% 205.19% -287.80% -61.86% -
  Horiz. % 91.16% -37.67% 37.67% 75.35% -71.63% 38.14% 100.00%
ROE 1.04 % -0.42 % 0.38 % 0.94 % -0.82 % 0.48 % 1.15 % -6.49%
  QoQ % 347.62% -210.53% -59.57% 214.63% -270.83% -58.26% -
  Horiz. % 90.43% -36.52% 33.04% 81.74% -71.30% 41.74% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.77 115.72 111.62 112.43 107.35 138.11 133.21 -13.73%
  QoQ % -7.73% 3.67% -0.72% 4.73% -22.27% 3.68% -
  Horiz. % 80.15% 86.87% 83.79% 84.40% 80.59% 103.68% 100.00%
EPS 3.23 -0.90 0.82 1.99 -1.73 0.95 2.56 16.78%
  QoQ % 458.89% -209.76% -58.79% 215.03% -282.11% -62.89% -
  Horiz. % 126.17% -35.16% 32.03% 77.73% -67.58% 37.11% 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 2.1200 2.1300 2.1200 2.1000 2.0000 2.2300 -7.01%
  QoQ % -5.66% -0.47% 0.47% 0.95% 5.00% -10.31% -
  Horiz. % 89.69% 95.07% 95.52% 95.07% 94.17% 89.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.42 40.73 38.97 39.46 37.49 48.31 46.67 -13.71%
  QoQ % -8.13% 4.52% -1.24% 5.25% -22.40% 3.51% -
  Horiz. % 80.18% 87.27% 83.50% 84.55% 80.33% 103.51% 100.00%
EPS 0.73 -0.32 0.29 0.70 -0.60 0.33 0.90 -13.04%
  QoQ % 328.12% -210.34% -58.57% 216.67% -281.82% -63.33% -
  Horiz. % 81.11% -35.56% 32.22% 77.78% -66.67% 36.67% 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 0.7010 0.7462 0.7437 0.7441 0.7334 0.6996 0.7812 -6.97%
  QoQ % -6.06% 0.34% -0.05% 1.46% 4.83% -10.45% -
  Horiz. % 89.73% 95.52% 95.20% 95.25% 93.88% 89.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4300 0.4900 0.4400 0.4900 0.5800 0.6000 0.5000 -
P/RPS 0.40 0.42 0.39 0.44 0.54 0.43 0.38 3.48%
  QoQ % -4.76% 7.69% -11.36% -18.52% 25.58% 13.16% -
  Horiz. % 105.26% 110.53% 102.63% 115.79% 142.11% 113.16% 100.00%
P/EPS 20.58 -54.44 53.66 24.62 -33.53 62.94 19.53 3.56%
  QoQ % 137.80% -201.45% 117.95% 173.43% -153.27% 222.27% -
  Horiz. % 105.38% -278.75% 274.76% 126.06% -171.68% 322.27% 100.00%
EY 4.86 -1.84 1.86 4.06 -2.98 1.59 5.12 -3.42%
  QoQ % 364.13% -198.92% -54.19% 236.24% -287.42% -68.95% -
  Horiz. % 94.92% -35.94% 36.33% 79.30% -58.20% 31.05% 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 0.22 0.23 0.21 0.23 0.28 0.30 0.22 -
  QoQ % -4.35% 9.52% -8.70% -17.86% -6.67% 36.36% -
  Horiz. % 100.00% 104.55% 95.45% 104.55% 127.27% 136.36% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.3500 0.4400 0.4900 0.6900 0.4100 0.5600 0.6500 -
P/RPS 0.33 0.38 0.44 0.61 0.38 0.41 0.49 -23.19%
  QoQ % -13.16% -13.64% -27.87% 60.53% -7.32% -16.33% -
  Horiz. % 67.35% 77.55% 89.80% 124.49% 77.55% 83.67% 100.00%
P/EPS 16.75 -48.89 59.76 34.67 -23.70 58.75 25.39 -24.24%
  QoQ % 134.26% -181.81% 72.37% 246.29% -140.34% 131.39% -
  Horiz. % 65.97% -192.56% 235.37% 136.55% -93.34% 231.39% 100.00%
EY 5.97 -2.05 1.67 2.88 -4.22 1.70 3.94 31.96%
  QoQ % 391.22% -222.75% -42.01% 168.25% -348.24% -56.85% -
  Horiz. % 151.52% -52.03% 42.39% 73.10% -107.11% 43.15% 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 0.23 0.33 0.20 0.28 0.29 -27.26%
  QoQ % -14.29% -8.70% -30.30% 65.00% -28.57% -3.45% -
  Horiz. % 62.07% 72.41% 79.31% 113.79% 68.97% 96.55% 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
 
 

171  454  541  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.65-0.13 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 
 KSTAR 0.435+0.065 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS