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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

171  449  545  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.65-0.13 
 VIVOCOM 0.0450.00 
 DGSB 0.2150.00 
 HWGB 0.76+0.045 
 LBICAP-WB 0.21+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS