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 - 198,971
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.91 35.08 35.94 29.92 32.72 35.61 34.07 1.64%
  QoQ % -0.48% -2.39% 20.12% -8.56% -8.12% 4.52% -
  Horiz. % 102.47% 102.96% 105.49% 87.82% 96.04% 104.52% 100.00%
EPS 1.04 -1.02 0.04 0.40 0.64 -0.28 0.25 158.88%
  QoQ % 201.96% -2,650.00% -90.00% -37.50% 328.57% -212.00% -
  Horiz. % 416.00% -408.00% 16.00% 160.00% 256.00% -112.00% 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 0.6425 0.6421 0.6117 0.6114 0.6129 0.6523 0.6501 -0.78%
  QoQ % 0.06% 4.97% 0.05% -0.24% -6.04% 0.34% -
  Horiz. % 98.83% 98.77% 94.09% 94.05% 94.28% 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.
 


TOP ARTICLES

1. Inflation theme stocks, or what to do as the world crashes Investing theory 7 - mental models
2. Everything about Face Masks - Koon Yew Yin Koon Yew Yin's Blog
3. Problems at cruise operators Genting Hong Kong could cause major financial trouble for three Malaysian banks save malaysia!
4. MBL - Concealing A Material Transaction and Its CASH (Part 6) MBL - What the hell are you doing?
5. Najib irked by “farewell” message to Dr M attributed to him, slams gutter politics save malaysia!
6. 23012022 #DNEX 突破0.97, 可以站稳吗?聊聊星期一开市要如何操作 . 盘后技术分析简评. Double Swords 双剑论股
7. 23012022 #TENAGA 有机会跌破9块吗? 简单估值找便宜价,配合技术分析找买点. 心中有价, 交易不会慌. Double Swords 双剑论股
8. 23012022 #FRONTKN 耐心等待好价钱. 简单估值找便宜价,配合技术分析找买点. 心中有价, 交易不会慌. Double Swords 双剑论股
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
 
 

374  393  584  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.985+0.02 
 SMTRACK 0.19-0.03 
 G3 0.080.00 
 SAPNRG 0.045-0.005 
 MATANG 0.10+0.01 
 AGES 0.0250.00 
 INARI 3.24-0.05 
 WIDAD 0.375+0.005 
 CUSCAPI 0.425+0.03 
 ATAIMS 0.495-0.025 
PARTNERS & BROKERS