Highlights

[PWF] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -210.64%    YoY -     -195.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,517 59,536 65,098 70,848 67,787 68,644 65,214 6.34%
  QoQ % 20.12% -8.54% -8.12% 4.52% -1.25% 5.26% -
  Horiz. % 109.67% 91.29% 99.82% 108.64% 103.95% 105.26% 100.00%
PBT 1,363 1,684 2,377 143 679 1,578 -1,714 -
  QoQ % -19.06% -29.15% 1,562.24% -78.94% -56.97% 192.07% -
  Horiz. % -79.52% -98.25% -138.68% -8.34% -39.61% -92.07% 100.00%
Tax -1,293 -886 -1,103 -719 -127 -463 710 -
  QoQ % -45.94% 19.67% -53.41% -466.14% 72.57% -165.21% -
  Horiz. % -182.11% -124.79% -155.35% -101.27% -17.89% -65.21% 100.00%
NP 70 798 1,274 -576 552 1,115 -1,004 -
  QoQ % -91.23% -37.36% 321.18% -204.35% -50.49% 211.06% -
  Horiz. % -6.97% -79.48% -126.89% 57.37% -54.98% -111.06% 100.00%
NP to SH 70 798 1,274 -551 498 1,215 -1,051 -
  QoQ % -91.23% -37.36% 331.22% -210.64% -59.01% 215.60% -
  Horiz. % -6.66% -75.93% -121.22% 52.43% -47.38% -115.60% 100.00%
Tax Rate 94.86 % 52.61 % 46.40 % 502.80 % 18.70 % 29.34 % - % -
  QoQ % 80.31% 13.38% -90.77% 2,588.77% -36.26% 0.00% -
  Horiz. % 323.31% 179.31% 158.15% 1,713.70% 63.74% 100.00% -
Total Cost 71,447 58,738 63,824 71,424 67,235 67,529 66,218 5.19%
  QoQ % 21.64% -7.97% -10.64% 6.23% -0.44% 1.98% -
  Horiz. % 107.90% 88.70% 96.38% 107.86% 101.54% 101.98% 100.00%
Net Worth 121,714 121,654 121,944 129,791 129,358 129,437 127,578 -3.09%
  QoQ % 0.05% -0.24% -6.05% 0.33% -0.06% 1.46% -
  Horiz. % 95.40% 95.36% 95.58% 101.73% 101.40% 101.46% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 121,714 121,654 121,944 129,791 129,358 129,437 127,578 -3.09%
  QoQ % 0.05% -0.24% -6.05% 0.33% -0.06% 1.46% -
  Horiz. % 95.40% 95.36% 95.58% 101.73% 101.40% 101.46% 100.00%
NOSH 60,857 60,827 60,972 61,222 60,731 61,055 60,751 0.12%
  QoQ % 0.05% -0.24% -0.41% 0.81% -0.53% 0.50% -
  Horiz. % 100.17% 100.12% 100.36% 100.77% 99.97% 100.50% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.10 % 1.34 % 1.96 % -0.81 % 0.81 % 1.62 % -1.54 % -
  QoQ % -92.54% -31.63% 341.98% -200.00% -50.00% 205.19% -
  Horiz. % -6.49% -87.01% -127.27% 52.60% -52.60% -105.19% 100.00%
ROE 0.06 % 0.66 % 1.04 % -0.42 % 0.38 % 0.94 % -0.82 % -
  QoQ % -90.91% -36.54% 347.62% -210.53% -59.57% 214.63% -
  Horiz. % -7.32% -80.49% -126.83% 51.22% -46.34% -114.63% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 117.52 97.88 106.77 115.72 111.62 112.43 107.35 6.21%
  QoQ % 20.07% -8.33% -7.73% 3.67% -0.72% 4.73% -
  Horiz. % 109.47% 91.18% 99.46% 107.80% 103.98% 104.73% 100.00%
EPS 1.15 2.28 3.23 -0.90 0.82 1.99 -1.73 -
  QoQ % -49.56% -29.41% 458.89% -209.76% -58.79% 215.03% -
  Horiz. % -66.47% -131.79% -186.71% 52.02% -47.40% -115.03% 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 2.0000 2.1200 2.1300 2.1200 2.1000 -3.20%
  QoQ % 0.00% 0.00% -5.66% -0.47% 0.47% 0.95% -
  Horiz. % 95.24% 95.24% 95.24% 100.95% 101.43% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.11 34.23 37.42 40.73 38.97 39.46 37.49 6.33%
  QoQ % 20.10% -8.52% -8.13% 4.52% -1.24% 5.25% -
  Horiz. % 109.66% 91.30% 99.81% 108.64% 103.95% 105.25% 100.00%
EPS 0.04 0.46 0.73 -0.32 0.29 0.70 -0.60 -
  QoQ % -91.30% -36.99% 328.12% -210.34% -58.57% 216.67% -
  Horiz. % -6.67% -76.67% -121.67% 53.33% -48.33% -116.67% 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 0.6997 0.6994 0.7010 0.7462 0.7437 0.7441 0.7334 -3.08%
  QoQ % 0.04% -0.23% -6.06% 0.34% -0.05% 1.46% -
  Horiz. % 95.40% 95.36% 95.58% 101.75% 101.40% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4800 0.3800 0.4300 0.4900 0.4400 0.4900 0.5800 -
P/RPS 0.41 0.39 0.40 0.42 0.39 0.44 0.54 -16.76%
  QoQ % 5.13% -2.50% -4.76% 7.69% -11.36% -18.52% -
  Horiz. % 75.93% 72.22% 74.07% 77.78% 72.22% 81.48% 100.00%
P/EPS 417.31 28.97 20.58 -54.44 53.66 24.62 -33.53 -
  QoQ % 1,340.49% 40.77% 137.80% -201.45% 117.95% 173.43% -
  Horiz. % -1,244.59% -86.40% -61.38% 162.36% -160.04% -73.43% 100.00%
EY 0.24 3.45 4.86 -1.84 1.86 4.06 -2.98 -
  QoQ % -93.04% -29.01% 364.13% -198.92% -54.19% 236.24% -
  Horiz. % -8.05% -115.77% -163.09% 61.74% -62.42% -136.24% 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 0.24 0.19 0.22 0.23 0.21 0.23 0.28 -9.76%
  QoQ % 26.32% -13.64% -4.35% 9.52% -8.70% -17.86% -
  Horiz. % 85.71% 67.86% 78.57% 82.14% 75.00% 82.14% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.4200 0.4900 0.3500 0.4400 0.4900 0.6900 0.4100 -
P/RPS 0.36 0.50 0.33 0.38 0.44 0.61 0.38 -3.54%
  QoQ % -28.00% 51.52% -13.16% -13.64% -27.87% 60.53% -
  Horiz. % 94.74% 131.58% 86.84% 100.00% 115.79% 160.53% 100.00%
P/EPS 365.14 37.35 16.75 -48.89 59.76 34.67 -23.70 -
  QoQ % 877.62% 122.99% 134.26% -181.81% 72.37% 246.29% -
  Horiz. % -1,540.68% -157.59% -70.68% 206.29% -252.15% -146.29% 100.00%
EY 0.27 2.68 5.97 -2.05 1.67 2.88 -4.22 -
  QoQ % -89.93% -55.11% 391.22% -222.75% -42.01% 168.25% -
  Horiz. % -6.40% -63.51% -141.47% 48.58% -39.57% -68.25% 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 0.25 0.18 0.21 0.23 0.33 0.20 3.30%
  QoQ % -16.00% 38.89% -14.29% -8.70% -30.30% 65.00% -
  Horiz. % 105.00% 125.00% 90.00% 105.00% 115.00% 165.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers