Highlights

[PWF] QoQ Quarter Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -37.36%    YoY -     -34.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,455 69,798 71,517 59,536 65,098 70,848 67,787 1.64%
  QoQ % -0.49% -2.40% 20.12% -8.54% -8.12% 4.52% -
  Horiz. % 102.46% 102.97% 105.50% 87.83% 96.03% 104.52% 100.00%
PBT 2,523 1,629 1,363 1,684 2,377 143 679 140.09%
  QoQ % 54.88% 19.52% -19.06% -29.15% 1,562.24% -78.94% -
  Horiz. % 371.58% 239.91% 200.74% 248.01% 350.07% 21.06% 100.00%
Tax -444 -3,663 -1,293 -886 -1,103 -719 -127 130.52%
  QoQ % 87.88% -183.29% -45.94% 19.67% -53.41% -466.14% -
  Horiz. % 349.61% 2,884.25% 1,018.11% 697.64% 868.50% 566.14% 100.00%
NP 2,079 -2,034 70 798 1,274 -576 552 142.27%
  QoQ % 202.21% -3,005.71% -91.23% -37.36% 321.18% -204.35% -
  Horiz. % 376.63% -368.48% 12.68% 144.57% 230.80% -104.35% 100.00%
NP to SH 2,079 -2,034 70 798 1,274 -551 498 159.49%
  QoQ % 202.21% -3,005.71% -91.23% -37.36% 331.22% -210.64% -
  Horiz. % 417.47% -408.43% 14.06% 160.24% 255.82% -110.64% 100.00%
Tax Rate 17.60 % 224.86 % 94.86 % 52.61 % 46.40 % 502.80 % 18.70 % -3.96%
  QoQ % -92.17% 137.04% 80.31% 13.38% -90.77% 2,588.77% -
  Horiz. % 94.12% 1,202.46% 507.27% 281.34% 248.13% 2,688.77% 100.00%
Total Cost 67,376 71,832 71,447 58,738 63,824 71,424 67,235 0.14%
  QoQ % -6.20% 0.54% 21.64% -7.97% -10.64% 6.23% -
  Horiz. % 100.21% 106.84% 106.26% 87.36% 94.93% 106.23% 100.00%
Net Worth 127,846 127,763 121,714 121,654 121,944 129,791 129,358 -0.78%
  QoQ % 0.07% 4.97% 0.05% -0.24% -6.05% 0.33% -
  Horiz. % 98.83% 98.77% 94.09% 94.04% 94.27% 100.33% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 127,846 127,763 121,714 121,654 121,944 129,791 129,358 -0.78%
  QoQ % 0.07% 4.97% 0.05% -0.24% -6.05% 0.33% -
  Horiz. % 98.83% 98.77% 94.09% 94.04% 94.27% 100.33% 100.00%
NOSH 59,741 60,839 60,857 60,827 60,972 61,222 60,731 -1.09%
  QoQ % -1.81% -0.03% 0.05% -0.24% -0.41% 0.81% -
  Horiz. % 98.37% 100.18% 100.21% 100.16% 100.40% 100.81% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.99 % -2.91 % 0.10 % 1.34 % 1.96 % -0.81 % 0.81 % 139.04%
  QoQ % 202.75% -3,010.00% -92.54% -31.63% 341.98% -200.00% -
  Horiz. % 369.14% -359.26% 12.35% 165.43% 241.98% -100.00% 100.00%
ROE 1.63 % -1.59 % 0.06 % 0.66 % 1.04 % -0.42 % 0.38 % 164.23%
  QoQ % 202.52% -2,750.00% -90.91% -36.54% 347.62% -210.53% -
  Horiz. % 428.95% -418.42% 15.79% 173.68% 273.68% -110.53% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 116.26 114.72 117.52 97.88 106.77 115.72 111.62 2.76%
  QoQ % 1.34% -2.38% 20.07% -8.33% -7.73% 3.67% -
  Horiz. % 104.16% 102.78% 105.29% 87.69% 95.65% 103.67% 100.00%
EPS 3.40 -3.40 1.15 2.28 3.23 -0.90 0.82 158.32%
  QoQ % 200.00% -395.65% -49.56% -29.41% 458.89% -209.76% -
  Horiz. % 414.63% -414.63% 140.24% 278.05% 393.90% -109.76% 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 2.1400 2.1000 2.0000 2.0000 2.0000 2.1200 2.1300 0.31%
  QoQ % 1.90% 5.00% 0.00% 0.00% -5.66% -0.47% -
  Horiz. % 100.47% 98.59% 93.90% 93.90% 93.90% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.93 40.13 41.11 34.23 37.42 40.73 38.97 1.64%
  QoQ % -0.50% -2.38% 20.10% -8.52% -8.13% 4.52% -
  Horiz. % 102.46% 102.98% 105.49% 87.84% 96.02% 104.52% 100.00%
EPS 1.20 -1.17 0.04 0.46 0.73 -0.32 0.29 157.97%
  QoQ % 202.56% -3,025.00% -91.30% -36.99% 328.12% -210.34% -
  Horiz. % 413.79% -403.45% 13.79% 158.62% 251.72% -110.34% 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 0.7350 0.7345 0.6997 0.6994 0.7010 0.7462 0.7437 -0.78%
  QoQ % 0.07% 4.97% 0.04% -0.23% -6.06% 0.34% -
  Horiz. % 98.83% 98.76% 94.08% 94.04% 94.26% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 -
P/RPS 0.37 0.44 0.41 0.39 0.40 0.42 0.39 -3.45%
  QoQ % -15.91% 7.32% 5.13% -2.50% -4.76% 7.69% -
  Horiz. % 94.87% 112.82% 105.13% 100.00% 102.56% 107.69% 100.00%
P/EPS 12.36 -15.25 417.31 28.97 20.58 -54.44 53.66 -62.46%
  QoQ % 181.05% -103.65% 1,340.49% 40.77% 137.80% -201.45% -
  Horiz. % 23.03% -28.42% 777.69% 53.99% 38.35% -101.45% 100.00%
EY 8.09 -6.56 0.24 3.45 4.86 -1.84 1.86 166.69%
  QoQ % 223.32% -2,833.33% -93.04% -29.01% 364.13% -198.92% -
  Horiz. % 434.95% -352.69% 12.90% 185.48% 261.29% -98.92% 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 0.24 0.24 0.19 0.22 0.23 0.21 -3.20%
  QoQ % -16.67% 0.00% 26.32% -13.64% -4.35% 9.52% -
  Horiz. % 95.24% 114.29% 114.29% 90.48% 104.76% 109.52% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 -
P/RPS 0.39 0.41 0.36 0.50 0.33 0.38 0.44 -7.73%
  QoQ % -4.88% 13.89% -28.00% 51.52% -13.16% -13.64% -
  Horiz. % 88.64% 93.18% 81.82% 113.64% 75.00% 86.36% 100.00%
P/EPS 12.93 -14.06 365.14 37.35 16.75 -48.89 59.76 -63.99%
  QoQ % 191.96% -103.85% 877.62% 122.99% 134.26% -181.81% -
  Horiz. % 21.64% -23.53% 611.01% 62.50% 28.03% -81.81% 100.00%
EY 7.73 -7.11 0.27 2.68 5.97 -2.05 1.67 178.00%
  QoQ % 208.72% -2,733.33% -89.93% -55.11% 391.22% -222.75% -
  Horiz. % 462.87% -425.75% 16.17% 160.48% 357.49% -122.75% 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 0.22 0.21 0.25 0.18 0.21 0.23 -5.89%
  QoQ % -4.55% 4.76% -16.00% 38.89% -14.29% -8.70% -
  Horiz. % 91.30% 95.65% 91.30% 108.70% 78.26% 91.30% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers