Highlights

[PWF] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     331.22%    YoY -     221.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 69,798 71,517 59,536 65,098 70,848 67,787 68,644 1.11%
  QoQ % -2.40% 20.12% -8.54% -8.12% 4.52% -1.25% -
  Horiz. % 101.68% 104.19% 86.73% 94.83% 103.21% 98.75% 100.00%
PBT 1,629 1,363 1,684 2,377 143 679 1,578 2.14%
  QoQ % 19.52% -19.06% -29.15% 1,562.24% -78.94% -56.97% -
  Horiz. % 103.23% 86.38% 106.72% 150.63% 9.06% 43.03% 100.00%
Tax -3,663 -1,293 -886 -1,103 -719 -127 -463 295.55%
  QoQ % -183.29% -45.94% 19.67% -53.41% -466.14% 72.57% -
  Horiz. % 791.14% 279.27% 191.36% 238.23% 155.29% 27.43% 100.00%
NP -2,034 70 798 1,274 -576 552 1,115 -
  QoQ % -3,005.71% -91.23% -37.36% 321.18% -204.35% -50.49% -
  Horiz. % -182.42% 6.28% 71.57% 114.26% -51.66% 49.51% 100.00%
NP to SH -2,034 70 798 1,274 -551 498 1,215 -
  QoQ % -3,005.71% -91.23% -37.36% 331.22% -210.64% -59.01% -
  Horiz. % -167.41% 5.76% 65.68% 104.86% -45.35% 40.99% 100.00%
Tax Rate 224.86 % 94.86 % 52.61 % 46.40 % 502.80 % 18.70 % 29.34 % 287.28%
  QoQ % 137.04% 80.31% 13.38% -90.77% 2,588.77% -36.26% -
  Horiz. % 766.39% 323.31% 179.31% 158.15% 1,713.70% 63.74% 100.00%
Total Cost 71,832 71,447 58,738 63,824 71,424 67,235 67,529 4.19%
  QoQ % 0.54% 21.64% -7.97% -10.64% 6.23% -0.44% -
  Horiz. % 106.37% 105.80% 86.98% 94.51% 105.77% 99.56% 100.00%
Net Worth 127,763 121,714 121,654 121,944 129,791 129,358 129,437 -0.86%
  QoQ % 4.97% 0.05% -0.24% -6.05% 0.33% -0.06% -
  Horiz. % 98.71% 94.03% 93.99% 94.21% 100.27% 99.94% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 127,763 121,714 121,654 121,944 129,791 129,358 129,437 -0.86%
  QoQ % 4.97% 0.05% -0.24% -6.05% 0.33% -0.06% -
  Horiz. % 98.71% 94.03% 93.99% 94.21% 100.27% 99.94% 100.00%
NOSH 60,839 60,857 60,827 60,972 61,222 60,731 61,055 -0.23%
  QoQ % -0.03% 0.05% -0.24% -0.41% 0.81% -0.53% -
  Horiz. % 99.65% 99.68% 99.63% 99.86% 100.27% 99.47% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -2.91 % 0.10 % 1.34 % 1.96 % -0.81 % 0.81 % 1.62 % -
  QoQ % -3,010.00% -92.54% -31.63% 341.98% -200.00% -50.00% -
  Horiz. % -179.63% 6.17% 82.72% 120.99% -50.00% 50.00% 100.00%
ROE -1.59 % 0.06 % 0.66 % 1.04 % -0.42 % 0.38 % 0.94 % -
  QoQ % -2,750.00% -90.91% -36.54% 347.62% -210.53% -59.57% -
  Horiz. % -169.15% 6.38% 70.21% 110.64% -44.68% 40.43% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 114.72 117.52 97.88 106.77 115.72 111.62 112.43 1.35%
  QoQ % -2.38% 20.07% -8.33% -7.73% 3.67% -0.72% -
  Horiz. % 102.04% 104.53% 87.06% 94.97% 102.93% 99.28% 100.00%
EPS -3.40 1.15 2.28 3.23 -0.90 0.82 1.99 -
  QoQ % -395.65% -49.56% -29.41% 458.89% -209.76% -58.79% -
  Horiz. % -170.85% 57.79% 114.57% 162.31% -45.23% 41.21% 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 2.1000 2.0000 2.0000 2.0000 2.1200 2.1300 2.1200 -0.63%
  QoQ % 5.00% 0.00% 0.00% -5.66% -0.47% 0.47% -
  Horiz. % 99.06% 94.34% 94.34% 94.34% 100.00% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.13 41.11 34.23 37.42 40.73 38.97 39.46 1.13%
  QoQ % -2.38% 20.10% -8.52% -8.13% 4.52% -1.24% -
  Horiz. % 101.70% 104.18% 86.75% 94.83% 103.22% 98.76% 100.00%
EPS -1.17 0.04 0.46 0.73 -0.32 0.29 0.70 -
  QoQ % -3,025.00% -91.30% -36.99% 328.12% -210.34% -58.57% -
  Horiz. % -167.14% 5.71% 65.71% 104.29% -45.71% 41.43% 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 0.7345 0.6997 0.6994 0.7010 0.7462 0.7437 0.7441 -0.86%
  QoQ % 4.97% 0.04% -0.23% -6.06% 0.34% -0.05% -
  Horiz. % 98.71% 94.03% 93.99% 94.21% 100.28% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 0.4900 -
P/RPS 0.44 0.41 0.39 0.40 0.42 0.39 0.44 -
  QoQ % 7.32% 5.13% -2.50% -4.76% 7.69% -11.36% -
  Horiz. % 100.00% 93.18% 88.64% 90.91% 95.45% 88.64% 100.00%
P/EPS -15.25 417.31 28.97 20.58 -54.44 53.66 24.62 -
  QoQ % -103.65% 1,340.49% 40.77% 137.80% -201.45% 117.95% -
  Horiz. % -61.94% 1,695.00% 117.67% 83.59% -221.12% 217.95% 100.00%
EY -6.56 0.24 3.45 4.86 -1.84 1.86 4.06 -
  QoQ % -2,833.33% -93.04% -29.01% 364.13% -198.92% -54.19% -
  Horiz. % -161.58% 5.91% 84.98% 119.70% -45.32% 45.81% 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 0.24 0.19 0.22 0.23 0.21 0.23 2.87%
  QoQ % 0.00% 26.32% -13.64% -4.35% 9.52% -8.70% -
  Horiz. % 104.35% 104.35% 82.61% 95.65% 100.00% 91.30% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 0.6900 -
P/RPS 0.41 0.36 0.50 0.33 0.38 0.44 0.61 -23.21%
  QoQ % 13.89% -28.00% 51.52% -13.16% -13.64% -27.87% -
  Horiz. % 67.21% 59.02% 81.97% 54.10% 62.30% 72.13% 100.00%
P/EPS -14.06 365.14 37.35 16.75 -48.89 59.76 34.67 -
  QoQ % -103.85% 877.62% 122.99% 134.26% -181.81% 72.37% -
  Horiz. % -40.55% 1,053.19% 107.73% 48.31% -141.02% 172.37% 100.00%
EY -7.11 0.27 2.68 5.97 -2.05 1.67 2.88 -
  QoQ % -2,733.33% -89.93% -55.11% 391.22% -222.75% -42.01% -
  Horiz. % -246.88% 9.38% 93.06% 207.29% -71.18% 57.99% 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 0.22 0.21 0.25 0.18 0.21 0.23 0.33 -23.63%
  QoQ % 4.76% -16.00% 38.89% -14.29% -8.70% -30.30% -
  Horiz. % 66.67% 63.64% 75.76% 54.55% 63.64% 69.70% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers