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 - 172,460
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.
 


 

198  312  524  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.21-0.11 
 EKOVEST-WB 0.385-0.095 
 GADANG 0.92-0.025 
 VELESTO 0.315+0.01 
 WCT-WE 0.17-0.01 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. 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
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 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
Partners & Brokers