Highlights

[PWF] QoQ Quarter Result on 2008-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -62.82%    YoY -     -77.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 67,787 68,644 65,214 84,036 81,174 95,433 83,785 -13.16%
  QoQ % -1.25% 5.26% -22.40% 3.53% -14.94% 13.90% -
  Horiz. % 80.91% 81.93% 77.83% 100.30% 96.88% 113.90% 100.00%
PBT 679 1,578 -1,714 -772 4,344 1,245 -2,871 -
  QoQ % -56.97% 192.07% -122.02% -117.77% 248.92% 143.36% -
  Horiz. % -23.65% -54.96% 59.70% 26.89% -151.31% -43.36% 100.00%
Tax -127 -463 710 1,464 -2,600 109 72 -
  QoQ % 72.57% -165.21% -51.50% 156.31% -2,485.32% 51.39% -
  Horiz. % -176.39% -643.06% 986.11% 2,033.33% -3,611.11% 151.39% 100.00%
NP 552 1,115 -1,004 692 1,744 1,354 -2,799 -
  QoQ % -50.49% 211.06% -245.09% -60.32% 28.80% 148.37% -
  Horiz. % -19.72% -39.84% 35.87% -24.72% -62.31% -48.37% 100.00%
NP to SH 498 1,215 -1,051 580 1,560 1,331 -2,453 -
  QoQ % -59.01% 215.60% -281.21% -62.82% 17.21% 154.26% -
  Horiz. % -20.30% -49.53% 42.85% -23.64% -63.60% -54.26% 100.00%
Tax Rate 18.70 % 29.34 % - % - % 59.85 % -8.76 % - % -
  QoQ % -36.26% 0.00% 0.00% 0.00% 783.22% 0.00% -
  Horiz. % -213.47% -334.93% 0.00% 0.00% -683.22% 100.00% -
Total Cost 67,235 67,529 66,218 83,344 79,430 94,079 86,584 -15.50%
  QoQ % -0.44% 1.98% -20.55% 4.93% -15.57% 8.66% -
  Horiz. % 77.65% 77.99% 76.48% 96.26% 91.74% 108.66% 100.00%
Net Worth 129,358 129,437 127,578 121,690 135,890 136,746 135,128 -2.86%
  QoQ % -0.06% 1.46% 4.84% -10.45% -0.63% 1.20% -
  Horiz. % 95.73% 95.79% 94.41% 90.06% 100.56% 101.20% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 129,358 129,437 127,578 121,690 135,890 136,746 135,128 -2.86%
  QoQ % -0.06% 1.46% 4.84% -10.45% -0.63% 1.20% -
  Horiz. % 95.73% 95.79% 94.41% 90.06% 100.56% 101.20% 100.00%
NOSH 60,731 61,055 60,751 60,845 60,937 60,776 60,868 -0.15%
  QoQ % -0.53% 0.50% -0.15% -0.15% 0.27% -0.15% -
  Horiz. % 99.78% 100.31% 99.81% 99.96% 100.11% 99.85% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.81 % 1.62 % -1.54 % 0.82 % 2.15 % 1.42 % -3.34 % -
  QoQ % -50.00% 205.19% -287.80% -61.86% 51.41% 142.51% -
  Horiz. % -24.25% -48.50% 46.11% -24.55% -64.37% -42.51% 100.00%
ROE 0.38 % 0.94 % -0.82 % 0.48 % 1.15 % 0.97 % -1.82 % -
  QoQ % -59.57% 214.63% -270.83% -58.26% 18.56% 153.30% -
  Horiz. % -20.88% -51.65% 45.05% -26.37% -63.19% -53.30% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 111.62 112.43 107.35 138.11 133.21 157.02 137.65 -13.03%
  QoQ % -0.72% 4.73% -22.27% 3.68% -15.16% 14.07% -
  Horiz. % 81.09% 81.68% 77.99% 100.33% 96.77% 114.07% 100.00%
EPS 0.82 1.99 -1.73 0.95 2.56 2.19 -4.03 -
  QoQ % -58.79% 215.03% -282.11% -62.89% 16.89% 154.34% -
  Horiz. % -20.35% -49.38% 42.93% -23.57% -63.52% -54.34% 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 2.1300 2.1200 2.1000 2.0000 2.2300 2.2500 2.2200 -2.72%
  QoQ % 0.47% 0.95% 5.00% -10.31% -0.89% 1.35% -
  Horiz. % 95.95% 95.50% 94.59% 90.09% 100.45% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.97 39.46 37.49 48.31 46.67 54.86 48.17 -13.17%
  QoQ % -1.24% 5.25% -22.40% 3.51% -14.93% 13.89% -
  Horiz. % 80.90% 81.92% 77.83% 100.29% 96.89% 113.89% 100.00%
EPS 0.29 0.70 -0.60 0.33 0.90 0.77 -1.41 -
  QoQ % -58.57% 216.67% -281.82% -63.33% 16.88% 154.61% -
  Horiz. % -20.57% -49.65% 42.55% -23.40% -63.83% -54.61% 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 0.7437 0.7441 0.7334 0.6996 0.7812 0.7861 0.7768 -2.86%
  QoQ % -0.05% 1.46% 4.83% -10.45% -0.62% 1.20% -
  Horiz. % 95.74% 95.79% 94.41% 90.06% 100.57% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.4400 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 -
P/RPS 0.39 0.44 0.54 0.43 0.38 0.38 0.41 -3.28%
  QoQ % -11.36% -18.52% 25.58% 13.16% 0.00% -7.32% -
  Horiz. % 95.12% 107.32% 131.71% 104.88% 92.68% 92.68% 100.00%
P/EPS 53.66 24.62 -33.53 62.94 19.53 27.40 -13.90 -
  QoQ % 117.95% 173.43% -153.27% 222.27% -28.72% 297.12% -
  Horiz. % -386.04% -177.12% 241.22% -452.81% -140.50% -197.12% 100.00%
EY 1.86 4.06 -2.98 1.59 5.12 3.65 -7.20 -
  QoQ % -54.19% 236.24% -287.42% -68.95% 40.27% 150.69% -
  Horiz. % -25.83% -56.39% 41.39% -22.08% -71.11% -50.69% 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 0.21 0.23 0.28 0.30 0.22 0.27 0.25 -10.96%
  QoQ % -8.70% -17.86% -6.67% 36.36% -18.52% 8.00% -
  Horiz. % 84.00% 92.00% 112.00% 120.00% 88.00% 108.00% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.4900 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 -
P/RPS 0.44 0.61 0.38 0.41 0.49 0.37 0.45 -1.49%
  QoQ % -27.87% 60.53% -7.32% -16.33% 32.43% -17.78% -
  Horiz. % 97.78% 135.56% 84.44% 91.11% 108.89% 82.22% 100.00%
P/EPS 59.76 34.67 -23.70 58.75 25.39 26.48 -15.38 -
  QoQ % 72.37% 246.29% -140.34% 131.39% -4.12% 272.17% -
  Horiz. % -388.56% -225.42% 154.10% -381.99% -165.08% -172.17% 100.00%
EY 1.67 2.88 -4.22 1.70 3.94 3.78 -6.50 -
  QoQ % -42.01% 168.25% -348.24% -56.85% 4.23% 158.15% -
  Horiz. % -25.69% -44.31% 64.92% -26.15% -60.62% -58.15% 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 0.23 0.33 0.20 0.28 0.29 0.26 0.28 -12.28%
  QoQ % -30.30% 65.00% -28.57% -3.45% 11.54% -7.14% -
  Horiz. % 82.14% 117.86% 71.43% 100.00% 103.57% 92.86% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers