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 - 173,946
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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers