Highlights

[PWF] QoQ Quarter Result on 2008-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     17.21%    YoY -     157.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 68,644 65,214 84,036 81,174 95,433 83,785 90,293 -16.72%
  QoQ % 5.26% -22.40% 3.53% -14.94% 13.90% -7.21% -
  Horiz. % 76.02% 72.22% 93.07% 89.90% 105.69% 92.79% 100.00%
PBT 1,578 -1,714 -772 4,344 1,245 -2,871 1,269 15.65%
  QoQ % 192.07% -122.02% -117.77% 248.92% 143.36% -326.24% -
  Horiz. % 124.35% -135.07% -60.84% 342.32% 98.11% -226.24% 100.00%
Tax -463 710 1,464 -2,600 109 72 1,635 -
  QoQ % -165.21% -51.50% 156.31% -2,485.32% 51.39% -95.60% -
  Horiz. % -28.32% 43.43% 89.54% -159.02% 6.67% 4.40% 100.00%
NP 1,115 -1,004 692 1,744 1,354 -2,799 2,904 -47.20%
  QoQ % 211.06% -245.09% -60.32% 28.80% 148.37% -196.38% -
  Horiz. % 38.40% -34.57% 23.83% 60.06% 46.63% -96.38% 100.00%
NP to SH 1,215 -1,051 580 1,560 1,331 -2,453 2,593 -39.70%
  QoQ % 215.60% -281.21% -62.82% 17.21% 154.26% -194.60% -
  Horiz. % 46.86% -40.53% 22.37% 60.16% 51.33% -94.60% 100.00%
Tax Rate 29.34 % - % - % 59.85 % -8.76 % - % -128.84 % -
  QoQ % 0.00% 0.00% 0.00% 783.22% 0.00% 0.00% -
  Horiz. % -22.77% 0.00% 0.00% -46.45% 6.80% 0.00% 100.00%
Total Cost 67,529 66,218 83,344 79,430 94,079 86,584 87,389 -15.80%
  QoQ % 1.98% -20.55% 4.93% -15.57% 8.66% -0.92% -
  Horiz. % 77.27% 75.77% 95.37% 90.89% 107.66% 99.08% 100.00%
Net Worth 129,437 127,578 121,690 135,890 136,746 135,128 121,909 4.08%
  QoQ % 1.46% 4.84% -10.45% -0.63% 1.20% 10.84% -
  Horiz. % 106.18% 104.65% 99.82% 111.47% 112.17% 110.84% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 129,437 127,578 121,690 135,890 136,746 135,128 121,909 4.08%
  QoQ % 1.46% 4.84% -10.45% -0.63% 1.20% 10.84% -
  Horiz. % 106.18% 104.65% 99.82% 111.47% 112.17% 110.84% 100.00%
NOSH 61,055 60,751 60,845 60,937 60,776 60,868 60,954 0.11%
  QoQ % 0.50% -0.15% -0.15% 0.27% -0.15% -0.14% -
  Horiz. % 100.17% 99.67% 99.82% 99.97% 99.71% 99.86% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.62 % -1.54 % 0.82 % 2.15 % 1.42 % -3.34 % 3.22 % -36.77%
  QoQ % 205.19% -287.80% -61.86% 51.41% 142.51% -203.73% -
  Horiz. % 50.31% -47.83% 25.47% 66.77% 44.10% -103.73% 100.00%
ROE 0.94 % -0.82 % 0.48 % 1.15 % 0.97 % -1.82 % 2.13 % -42.06%
  QoQ % 214.63% -270.83% -58.26% 18.56% 153.30% -185.45% -
  Horiz. % 44.13% -38.50% 22.54% 53.99% 45.54% -85.45% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 112.43 107.35 138.11 133.21 157.02 137.65 148.13 -16.81%
  QoQ % 4.73% -22.27% 3.68% -15.16% 14.07% -7.07% -
  Horiz. % 75.90% 72.47% 93.24% 89.93% 106.00% 92.93% 100.00%
EPS 1.99 -1.73 0.95 2.56 2.19 -4.03 4.26 -39.82%
  QoQ % 215.03% -282.11% -62.89% 16.89% 154.34% -194.60% -
  Horiz. % 46.71% -40.61% 22.30% 60.09% 51.41% -94.60% 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 2.1200 2.1000 2.0000 2.2300 2.2500 2.2200 2.0000 3.96%
  QoQ % 0.95% 5.00% -10.31% -0.89% 1.35% 11.00% -
  Horiz. % 106.00% 105.00% 100.00% 111.50% 112.50% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.46 37.49 48.31 46.67 54.86 48.17 51.91 -16.72%
  QoQ % 5.25% -22.40% 3.51% -14.93% 13.89% -7.20% -
  Horiz. % 76.02% 72.22% 93.06% 89.91% 105.68% 92.80% 100.00%
EPS 0.70 -0.60 0.33 0.90 0.77 -1.41 1.49 -39.59%
  QoQ % 216.67% -281.82% -63.33% 16.88% 154.61% -194.63% -
  Horiz. % 46.98% -40.27% 22.15% 60.40% 51.68% -94.63% 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 0.7441 0.7334 0.6996 0.7812 0.7861 0.7768 0.7008 4.08%
  QoQ % 1.46% 4.83% -10.45% -0.62% 1.20% 10.84% -
  Horiz. % 106.18% 104.65% 99.83% 111.47% 112.17% 110.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 0.5400 -
P/RPS 0.44 0.54 0.43 0.38 0.38 0.41 0.36 14.33%
  QoQ % -18.52% 25.58% 13.16% 0.00% -7.32% 13.89% -
  Horiz. % 122.22% 150.00% 119.44% 105.56% 105.56% 113.89% 100.00%
P/EPS 24.62 -33.53 62.94 19.53 27.40 -13.90 12.69 55.62%
  QoQ % 173.43% -153.27% 222.27% -28.72% 297.12% -209.54% -
  Horiz. % 194.01% -264.22% 495.98% 153.90% 215.92% -109.54% 100.00%
EY 4.06 -2.98 1.59 5.12 3.65 -7.20 7.88 -35.76%
  QoQ % 236.24% -287.42% -68.95% 40.27% 150.69% -191.37% -
  Horiz. % 51.52% -37.82% 20.18% 64.97% 46.32% -91.37% 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 0.28 0.30 0.22 0.27 0.25 0.27 -10.15%
  QoQ % -17.86% -6.67% 36.36% -18.52% 8.00% -7.41% -
  Horiz. % 85.19% 103.70% 111.11% 81.48% 100.00% 92.59% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 0.5800 -
P/RPS 0.61 0.38 0.41 0.49 0.37 0.45 0.39 34.78%
  QoQ % 60.53% -7.32% -16.33% 32.43% -17.78% 15.38% -
  Horiz. % 156.41% 97.44% 105.13% 125.64% 94.87% 115.38% 100.00%
P/EPS 34.67 -23.70 58.75 25.39 26.48 -15.38 13.63 86.45%
  QoQ % 246.29% -140.34% 131.39% -4.12% 272.17% -212.84% -
  Horiz. % 254.37% -173.88% 431.03% 186.28% 194.28% -112.84% 100.00%
EY 2.88 -4.22 1.70 3.94 3.78 -6.50 7.33 -46.39%
  QoQ % 168.25% -348.24% -56.85% 4.23% 158.15% -188.68% -
  Horiz. % 39.29% -57.57% 23.19% 53.75% 51.57% -88.68% 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 0.33 0.20 0.28 0.29 0.26 0.28 0.29 9.00%
  QoQ % 65.00% -28.57% -3.45% 11.54% -7.14% -3.45% -
  Horiz. % 113.79% 68.97% 96.55% 100.00% 89.66% 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.
 


 

138  102  357  1714 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 LAYHONG 0.515+0.01 
 XINGHE 0.250.00 
 MPAY 0.12+0.01 
 MERIDIAN 0.075+0.005 
 CUSCAPI 0.185+0.01 
 MTAG 0.56+0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers