Highlights

[PWF] QoQ TTM Result on 2008-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -24.50%    YoY -     -60.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 325,857 344,428 350,685 345,186 328,675 323,070 312,295 2.87%
  QoQ % -5.39% -1.78% 1.59% 5.02% 1.73% 3.45% -
  Horiz. % 104.34% 110.29% 112.29% 110.53% 105.25% 103.45% 100.00%
PBT 3,103 1,946 3,987 2,749 4,970 6,889 8,710 -49.71%
  QoQ % 59.46% -51.19% 45.03% -44.69% -27.86% -20.91% -
  Horiz. % 35.63% 22.34% 45.77% 31.56% 57.06% 79.09% 100.00%
Tax -317 -955 -784 187 -1,306 -1,197 -3,799 -80.88%
  QoQ % 66.81% -21.81% -519.25% 114.32% -9.11% 68.49% -
  Horiz. % 8.34% 25.14% 20.64% -4.92% 34.38% 31.51% 100.00%
NP 2,786 991 3,203 2,936 3,664 5,692 4,911 -31.45%
  QoQ % 181.13% -69.06% 9.09% -19.87% -35.63% 15.90% -
  Horiz. % 56.73% 20.18% 65.22% 59.78% 74.61% 115.90% 100.00%
NP to SH 2,420 1,018 3,031 2,077 2,751 5,239 4,247 -31.25%
  QoQ % 137.72% -66.41% 45.93% -24.50% -47.49% 23.36% -
  Horiz. % 56.98% 23.97% 71.37% 48.91% 64.78% 123.36% 100.00%
Tax Rate 10.22 % 49.08 % 19.66 % -6.80 % 26.28 % 17.38 % 43.62 % -61.96%
  QoQ % -79.18% 149.64% 389.12% -125.88% 51.21% -60.16% -
  Horiz. % 23.43% 112.52% 45.07% -15.59% 60.25% 39.84% 100.00%
Total Cost 323,071 343,437 347,482 342,250 325,011 317,378 307,384 3.37%
  QoQ % -5.93% -1.16% 1.53% 5.30% 2.41% 3.25% -
  Horiz. % 105.10% 111.73% 113.04% 111.34% 105.73% 103.25% 100.00%
Net Worth 127,578 121,690 135,890 136,746 135,128 121,909 104,672 14.09%
  QoQ % 4.84% -10.45% -0.63% 1.20% 10.84% 16.47% -
  Horiz. % 121.88% 116.26% 129.82% 130.64% 129.10% 116.47% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 127,578 121,690 135,890 136,746 135,128 121,909 104,672 14.09%
  QoQ % 4.84% -10.45% -0.63% 1.20% 10.84% 16.47% -
  Horiz. % 121.88% 116.26% 129.82% 130.64% 129.10% 116.47% 100.00%
NOSH 60,751 60,845 60,937 60,776 60,868 60,954 61,212 -0.50%
  QoQ % -0.15% -0.15% 0.27% -0.15% -0.14% -0.42% -
  Horiz. % 99.25% 99.40% 99.55% 99.29% 99.44% 99.58% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.85 % 0.29 % 0.91 % 0.85 % 1.11 % 1.76 % 1.57 % -33.55%
  QoQ % 193.10% -68.13% 7.06% -23.42% -36.93% 12.10% -
  Horiz. % 54.14% 18.47% 57.96% 54.14% 70.70% 112.10% 100.00%
ROE 1.90 % 0.84 % 2.23 % 1.52 % 2.04 % 4.30 % 4.06 % -39.70%
  QoQ % 126.19% -62.33% 46.71% -25.49% -52.56% 5.91% -
  Horiz. % 46.80% 20.69% 54.93% 37.44% 50.25% 105.91% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 536.38 566.07 575.48 567.96 539.98 530.02 510.18 3.39%
  QoQ % -5.24% -1.64% 1.32% 5.18% 1.88% 3.89% -
  Horiz. % 105.14% 110.95% 112.80% 111.33% 105.84% 103.89% 100.00%
EPS 3.98 1.67 4.97 3.42 4.52 8.59 6.94 -30.95%
  QoQ % 138.32% -66.40% 45.32% -24.34% -47.38% 23.78% -
  Horiz. % 57.35% 24.06% 71.61% 49.28% 65.13% 123.78% 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 2.2300 2.2500 2.2200 2.0000 1.7100 14.66%
  QoQ % 5.00% -10.31% -0.89% 1.35% 11.00% 16.96% -
  Horiz. % 122.81% 116.96% 130.41% 131.58% 129.82% 116.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 187.33 198.01 201.61 198.44 188.95 185.73 179.54 2.87%
  QoQ % -5.39% -1.79% 1.60% 5.02% 1.73% 3.45% -
  Horiz. % 104.34% 110.29% 112.29% 110.53% 105.24% 103.45% 100.00%
EPS 1.39 0.59 1.74 1.19 1.58 3.01 2.44 -31.26%
  QoQ % 135.59% -66.09% 46.22% -24.68% -47.51% 23.36% -
  Horiz. % 56.97% 24.18% 71.31% 48.77% 64.75% 123.36% 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 0.7334 0.6996 0.7812 0.7861 0.7768 0.7008 0.6018 14.08%
  QoQ % 4.83% -10.45% -0.62% 1.20% 10.84% 16.45% -
  Horiz. % 121.87% 116.25% 129.81% 130.62% 129.08% 116.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.5800 0.6000 0.5000 0.6000 0.5600 0.5400 0.6000 -
P/RPS 0.11 0.11 0.09 0.11 0.10 0.10 0.12 -5.63%
  QoQ % 0.00% 22.22% -18.18% 10.00% 0.00% -16.67% -
  Horiz. % 91.67% 91.67% 75.00% 91.67% 83.33% 83.33% 100.00%
P/EPS 14.56 35.86 10.05 17.56 12.39 6.28 8.65 41.46%
  QoQ % -59.40% 256.82% -42.77% 41.73% 97.29% -27.40% -
  Horiz. % 168.32% 414.57% 116.18% 203.01% 143.24% 72.60% 100.00%
EY 6.87 2.79 9.95 5.70 8.07 15.92 11.56 -29.29%
  QoQ % 146.24% -71.96% 74.56% -29.37% -49.31% 37.72% -
  Horiz. % 59.43% 24.13% 86.07% 49.31% 69.81% 137.72% 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 0.28 0.30 0.22 0.27 0.25 0.27 0.35 -13.81%
  QoQ % -6.67% 36.36% -18.52% 8.00% -7.41% -22.86% -
  Horiz. % 80.00% 85.71% 62.86% 77.14% 71.43% 77.14% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.4100 0.5600 0.6500 0.5800 0.6200 0.5800 0.6200 -
P/RPS 0.08 0.10 0.11 0.10 0.11 0.11 0.12 -23.67%
  QoQ % -20.00% -9.09% 10.00% -9.09% 0.00% -8.33% -
  Horiz. % 66.67% 83.33% 91.67% 83.33% 91.67% 91.67% 100.00%
P/EPS 10.29 33.47 13.07 16.97 13.72 6.75 8.94 9.82%
  QoQ % -69.26% 156.08% -22.98% 23.69% 103.26% -24.50% -
  Horiz. % 115.10% 374.38% 146.20% 189.82% 153.47% 75.50% 100.00%
EY 9.72 2.99 7.65 5.89 7.29 14.82 11.19 -8.95%
  QoQ % 225.08% -60.92% 29.88% -19.20% -50.81% 32.44% -
  Horiz. % 86.86% 26.72% 68.36% 52.64% 65.15% 132.44% 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 0.28 0.29 0.26 0.28 0.29 0.36 -32.40%
  QoQ % -28.57% -3.45% 11.54% -7.14% -3.45% -19.44% -
  Horiz. % 55.56% 77.78% 80.56% 72.22% 77.78% 80.56% 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