Highlights

[PWF] QoQ Quarter Result on 2009-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -59.01%    YoY -     -68.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 59,536 65,098 70,848 67,787 68,644 65,214 84,036 -20.58%
  QoQ % -8.54% -8.12% 4.52% -1.25% 5.26% -22.40% -
  Horiz. % 70.85% 77.46% 84.31% 80.66% 81.68% 77.60% 100.00%
PBT 1,684 2,377 143 679 1,578 -1,714 -772 -
  QoQ % -29.15% 1,562.24% -78.94% -56.97% 192.07% -122.02% -
  Horiz. % -218.13% -307.90% -18.52% -87.95% -204.40% 222.02% 100.00%
Tax -886 -1,103 -719 -127 -463 710 1,464 -
  QoQ % 19.67% -53.41% -466.14% 72.57% -165.21% -51.50% -
  Horiz. % -60.52% -75.34% -49.11% -8.67% -31.63% 48.50% 100.00%
NP 798 1,274 -576 552 1,115 -1,004 692 10.00%
  QoQ % -37.36% 321.18% -204.35% -50.49% 211.06% -245.09% -
  Horiz. % 115.32% 184.10% -83.24% 79.77% 161.13% -145.09% 100.00%
NP to SH 798 1,274 -551 498 1,215 -1,051 580 23.78%
  QoQ % -37.36% 331.22% -210.64% -59.01% 215.60% -281.21% -
  Horiz. % 137.59% 219.66% -95.00% 85.86% 209.48% -181.21% 100.00%
Tax Rate 52.61 % 46.40 % 502.80 % 18.70 % 29.34 % - % - % -
  QoQ % 13.38% -90.77% 2,588.77% -36.26% 0.00% 0.00% -
  Horiz. % 179.31% 158.15% 1,713.70% 63.74% 100.00% - -
Total Cost 58,738 63,824 71,424 67,235 67,529 66,218 83,344 -20.86%
  QoQ % -7.97% -10.64% 6.23% -0.44% 1.98% -20.55% -
  Horiz. % 70.48% 76.58% 85.70% 80.67% 81.02% 79.45% 100.00%
Net Worth 121,654 121,944 129,791 129,358 129,437 127,578 121,690 -0.02%
  QoQ % -0.24% -6.05% 0.33% -0.06% 1.46% 4.84% -
  Horiz. % 99.97% 100.21% 106.66% 106.30% 106.37% 104.84% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 121,654 121,944 129,791 129,358 129,437 127,578 121,690 -0.02%
  QoQ % -0.24% -6.05% 0.33% -0.06% 1.46% 4.84% -
  Horiz. % 99.97% 100.21% 106.66% 106.30% 106.37% 104.84% 100.00%
NOSH 60,827 60,972 61,222 60,731 61,055 60,751 60,845 -0.02%
  QoQ % -0.24% -0.41% 0.81% -0.53% 0.50% -0.15% -
  Horiz. % 99.97% 100.21% 100.62% 99.81% 100.35% 99.85% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.34 % 1.96 % -0.81 % 0.81 % 1.62 % -1.54 % 0.82 % 38.86%
  QoQ % -31.63% 341.98% -200.00% -50.00% 205.19% -287.80% -
  Horiz. % 163.41% 239.02% -98.78% 98.78% 197.56% -187.80% 100.00%
ROE 0.66 % 1.04 % -0.42 % 0.38 % 0.94 % -0.82 % 0.48 % 23.72%
  QoQ % -36.54% 347.62% -210.53% -59.57% 214.63% -270.83% -
  Horiz. % 137.50% 216.67% -87.50% 79.17% 195.83% -170.83% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 97.88 106.77 115.72 111.62 112.43 107.35 138.11 -20.56%
  QoQ % -8.33% -7.73% 3.67% -0.72% 4.73% -22.27% -
  Horiz. % 70.87% 77.31% 83.79% 80.82% 81.41% 77.73% 100.00%
EPS 2.28 3.23 -0.90 0.82 1.99 -1.73 0.95 79.54%
  QoQ % -29.41% 458.89% -209.76% -58.79% 215.03% -282.11% -
  Horiz. % 240.00% 340.00% -94.74% 86.32% 209.47% -182.11% 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 2.0000 2.1200 2.1300 2.1200 2.1000 2.0000 -
  QoQ % 0.00% -5.66% -0.47% 0.47% 0.95% 5.00% -
  Horiz. % 100.00% 100.00% 106.00% 106.50% 106.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.23 37.42 40.73 38.97 39.46 37.49 48.31 -20.57%
  QoQ % -8.52% -8.13% 4.52% -1.24% 5.25% -22.40% -
  Horiz. % 70.85% 77.46% 84.31% 80.67% 81.68% 77.60% 100.00%
EPS 0.46 0.73 -0.32 0.29 0.70 -0.60 0.33 24.86%
  QoQ % -36.99% 328.12% -210.34% -58.57% 216.67% -281.82% -
  Horiz. % 139.39% 221.21% -96.97% 87.88% 212.12% -181.82% 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 0.6994 0.7010 0.7462 0.7437 0.7441 0.7334 0.6996 -0.02%
  QoQ % -0.23% -6.06% 0.34% -0.05% 1.46% 4.83% -
  Horiz. % 99.97% 100.20% 106.66% 106.30% 106.36% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3800 0.4300 0.4900 0.4400 0.4900 0.5800 0.6000 -
P/RPS 0.39 0.40 0.42 0.39 0.44 0.54 0.43 -6.32%
  QoQ % -2.50% -4.76% 7.69% -11.36% -18.52% 25.58% -
  Horiz. % 90.70% 93.02% 97.67% 90.70% 102.33% 125.58% 100.00%
P/EPS 28.97 20.58 -54.44 53.66 24.62 -33.53 62.94 -40.47%
  QoQ % 40.77% 137.80% -201.45% 117.95% 173.43% -153.27% -
  Horiz. % 46.03% 32.70% -86.50% 85.26% 39.12% -53.27% 100.00%
EY 3.45 4.86 -1.84 1.86 4.06 -2.98 1.59 67.84%
  QoQ % -29.01% 364.13% -198.92% -54.19% 236.24% -287.42% -
  Horiz. % 216.98% 305.66% -115.72% 116.98% 255.35% -187.42% 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 0.19 0.22 0.23 0.21 0.23 0.28 0.30 -26.31%
  QoQ % -13.64% -4.35% 9.52% -8.70% -17.86% -6.67% -
  Horiz. % 63.33% 73.33% 76.67% 70.00% 76.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.4900 0.3500 0.4400 0.4900 0.6900 0.4100 0.5600 -
P/RPS 0.50 0.33 0.38 0.44 0.61 0.38 0.41 14.19%
  QoQ % 51.52% -13.16% -13.64% -27.87% 60.53% -7.32% -
  Horiz. % 121.95% 80.49% 92.68% 107.32% 148.78% 92.68% 100.00%
P/EPS 37.35 16.75 -48.89 59.76 34.67 -23.70 58.75 -26.13%
  QoQ % 122.99% 134.26% -181.81% 72.37% 246.29% -140.34% -
  Horiz. % 63.57% 28.51% -83.22% 101.72% 59.01% -40.34% 100.00%
EY 2.68 5.97 -2.05 1.67 2.88 -4.22 1.70 35.57%
  QoQ % -55.11% 391.22% -222.75% -42.01% 168.25% -348.24% -
  Horiz. % 157.65% 351.18% -120.59% 98.24% 169.41% -248.24% 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 0.25 0.18 0.21 0.23 0.33 0.20 0.28 -7.30%
  QoQ % 38.89% -14.29% -8.70% -30.30% 65.00% -28.57% -
  Horiz. % 89.29% 64.29% 75.00% 82.14% 117.86% 71.43% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers