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.
 


 

241  284  545  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.32+0.015 
 GPACKET-WB 0.26+0.005 
 HSI-H8E 0.275+0.035 
 SAPNRG-WA 0.12+0.005 
 HSI-C7E 0.23-0.065 
 MNC 0.100.00 
 HSI-H6S 0.145+0.025 
 VSOLAR 0.100.00 
 KNM 0.385+0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers