Highlights

[PWF] QoQ Quarter Result on 2010-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -91.23%    YoY -     -85.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 63,498 69,455 69,798 71,517 59,536 65,098 70,848 -7.06%
  QoQ % -8.58% -0.49% -2.40% 20.12% -8.54% -8.12% -
  Horiz. % 89.63% 98.03% 98.52% 100.94% 84.03% 91.88% 100.00%
PBT 1,497 2,523 1,629 1,363 1,684 2,377 143 380.61%
  QoQ % -40.67% 54.88% 19.52% -19.06% -29.15% 1,562.24% -
  Horiz. % 1,046.85% 1,764.34% 1,139.16% 953.15% 1,177.62% 1,662.24% 100.00%
Tax 524 -444 -3,663 -1,293 -886 -1,103 -719 -
  QoQ % 218.02% 87.88% -183.29% -45.94% 19.67% -53.41% -
  Horiz. % -72.88% 61.75% 509.46% 179.83% 123.23% 153.41% 100.00%
NP 2,021 2,079 -2,034 70 798 1,274 -576 -
  QoQ % -2.79% 202.21% -3,005.71% -91.23% -37.36% 321.18% -
  Horiz. % -350.87% -360.94% 353.12% -12.15% -138.54% -221.18% 100.00%
NP to SH 2,021 2,079 -2,034 70 798 1,274 -551 -
  QoQ % -2.79% 202.21% -3,005.71% -91.23% -37.36% 331.22% -
  Horiz. % -366.79% -377.31% 369.15% -12.70% -144.83% -231.22% 100.00%
Tax Rate -35.00 % 17.60 % 224.86 % 94.86 % 52.61 % 46.40 % 502.80 % -
  QoQ % -298.86% -92.17% 137.04% 80.31% 13.38% -90.77% -
  Horiz. % -6.96% 3.50% 44.72% 18.87% 10.46% 9.23% 100.00%
Total Cost 61,477 67,376 71,832 71,447 58,738 63,824 71,424 -9.54%
  QoQ % -8.76% -6.20% 0.54% 21.64% -7.97% -10.64% -
  Horiz. % 86.07% 94.33% 100.57% 100.03% 82.24% 89.36% 100.00%
Net Worth 128,672 127,846 127,763 121,714 121,654 121,944 129,791 -0.58%
  QoQ % 0.65% 0.07% 4.97% 0.05% -0.24% -6.05% -
  Horiz. % 99.14% 98.50% 98.44% 93.78% 93.73% 93.95% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 128,672 127,846 127,763 121,714 121,654 121,944 129,791 -0.58%
  QoQ % 0.65% 0.07% 4.97% 0.05% -0.24% -6.05% -
  Horiz. % 99.14% 98.50% 98.44% 93.78% 93.73% 93.95% 100.00%
NOSH 59,296 59,741 60,839 60,857 60,827 60,972 61,222 -2.11%
  QoQ % -0.75% -1.81% -0.03% 0.05% -0.24% -0.41% -
  Horiz. % 96.85% 97.58% 99.38% 99.40% 99.35% 99.59% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.18 % 2.99 % -2.91 % 0.10 % 1.34 % 1.96 % -0.81 % -
  QoQ % 6.35% 202.75% -3,010.00% -92.54% -31.63% 341.98% -
  Horiz. % -392.59% -369.14% 359.26% -12.35% -165.43% -241.98% 100.00%
ROE 1.57 % 1.63 % -1.59 % 0.06 % 0.66 % 1.04 % -0.42 % -
  QoQ % -3.68% 202.52% -2,750.00% -90.91% -36.54% 347.62% -
  Horiz. % -373.81% -388.10% 378.57% -14.29% -157.14% -247.62% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.09 116.26 114.72 117.52 97.88 106.77 115.72 -5.05%
  QoQ % -7.89% 1.34% -2.38% 20.07% -8.33% -7.73% -
  Horiz. % 92.54% 100.47% 99.14% 101.56% 84.58% 92.27% 100.00%
EPS 3.38 3.40 -3.40 1.15 2.28 3.23 -0.90 -
  QoQ % -0.59% 200.00% -395.65% -49.56% -29.41% 458.89% -
  Horiz. % -375.56% -377.78% 377.78% -127.78% -253.33% -358.89% 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 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 2.1200 1.57%
  QoQ % 1.40% 1.90% 5.00% 0.00% 0.00% -5.66% -
  Horiz. % 102.36% 100.94% 99.06% 94.34% 94.34% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.50 39.93 40.13 41.11 34.23 37.42 40.73 -7.07%
  QoQ % -8.59% -0.50% -2.38% 20.10% -8.52% -8.13% -
  Horiz. % 89.61% 98.04% 98.53% 100.93% 84.04% 91.87% 100.00%
EPS 1.16 1.20 -1.17 0.04 0.46 0.73 -0.32 -
  QoQ % -3.33% 202.56% -3,025.00% -91.30% -36.99% 328.12% -
  Horiz. % -362.50% -375.00% 365.62% -12.50% -143.75% -228.12% 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 0.7397 0.7350 0.7345 0.6997 0.6994 0.7010 0.7462 -0.58%
  QoQ % 0.64% 0.07% 4.97% 0.04% -0.23% -6.06% -
  Horiz. % 99.13% 98.50% 98.43% 93.77% 93.73% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 -
P/RPS 0.41 0.37 0.44 0.41 0.39 0.40 0.42 -1.60%
  QoQ % 10.81% -15.91% 7.32% 5.13% -2.50% -4.76% -
  Horiz. % 97.62% 88.10% 104.76% 97.62% 92.86% 95.24% 100.00%
P/EPS 12.91 12.36 -15.25 417.31 28.97 20.58 -54.44 -
  QoQ % 4.45% 181.05% -103.65% 1,340.49% 40.77% 137.80% -
  Horiz. % -23.71% -22.70% 28.01% -766.55% -53.21% -37.80% 100.00%
EY 7.75 8.09 -6.56 0.24 3.45 4.86 -1.84 -
  QoQ % -4.20% 223.32% -2,833.33% -93.04% -29.01% 364.13% -
  Horiz. % -421.20% -439.67% 356.52% -13.04% -187.50% -264.13% 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 0.20 0.24 0.24 0.19 0.22 0.23 -8.92%
  QoQ % 0.00% -16.67% 0.00% 26.32% -13.64% -4.35% -
  Horiz. % 86.96% 86.96% 104.35% 104.35% 82.61% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 -
P/RPS 0.37 0.39 0.41 0.36 0.50 0.33 0.38 -1.77%
  QoQ % -5.13% -4.88% 13.89% -28.00% 51.52% -13.16% -
  Horiz. % 97.37% 102.63% 107.89% 94.74% 131.58% 86.84% 100.00%
P/EPS 11.74 12.93 -14.06 365.14 37.35 16.75 -48.89 -
  QoQ % -9.20% 191.96% -103.85% 877.62% 122.99% 134.26% -
  Horiz. % -24.01% -26.45% 28.76% -746.86% -76.40% -34.26% 100.00%
EY 8.52 7.73 -7.11 0.27 2.68 5.97 -2.05 -
  QoQ % 10.22% 208.72% -2,733.33% -89.93% -55.11% 391.22% -
  Horiz. % -415.61% -377.07% 346.83% -13.17% -130.73% -291.22% 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 0.18 0.21 0.22 0.21 0.25 0.18 0.21 -9.79%
  QoQ % -14.29% -4.55% 4.76% -16.00% 38.89% -14.29% -
  Horiz. % 85.71% 100.00% 104.76% 100.00% 119.05% 85.71% 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.
 


 

226  587  513  963 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.02 
 MYEG 1.21-0.09 
 SAPNRG 0.225-0.01 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 MTOUCHE 0.16-0.015 
 XOX 0.045-0.005 
 IRIS 0.14-0.005 
 AIRASIA 1.13-0.03 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers