Highlights

[PWF] QoQ TTM Result on 2009-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -4.79%    YoY -     10.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 272,377 272,493 285,681 299,068 325,857 344,428 350,685 -15.52%
  QoQ % -0.04% -4.62% -4.48% -8.22% -5.39% -1.78% -
  Horiz. % 77.67% 77.70% 81.46% 85.28% 92.92% 98.22% 100.00%
PBT 4,777 686 -229 3,436 3,103 1,946 3,987 12.82%
  QoQ % 596.36% 399.56% -106.66% 10.73% 59.46% -51.19% -
  Horiz. % 119.81% 17.21% -5.74% 86.18% 77.83% 48.81% 100.00%
Tax -2,412 -599 1,584 -889 -317 -955 -784 111.68%
  QoQ % -302.67% -137.82% 278.18% -180.44% 66.81% -21.81% -
  Horiz. % 307.65% 76.40% -202.04% 113.39% 40.43% 121.81% 100.00%
NP 2,365 87 1,355 2,547 2,786 991 3,203 -18.32%
  QoQ % 2,618.39% -93.58% -46.80% -8.58% 181.13% -69.06% -
  Horiz. % 73.84% 2.72% 42.30% 79.52% 86.98% 30.94% 100.00%
NP to SH 2,490 165 1,296 2,304 2,420 1,018 3,031 -12.30%
  QoQ % 1,409.09% -87.27% -43.75% -4.79% 137.72% -66.41% -
  Horiz. % 82.15% 5.44% 42.76% 76.01% 79.84% 33.59% 100.00%
Tax Rate 50.49 % 87.32 % - % 25.87 % 10.22 % 49.08 % 19.66 % 87.64%
  QoQ % -42.18% 0.00% 0.00% 153.13% -79.18% 149.64% -
  Horiz. % 256.82% 444.15% 0.00% 131.59% 51.98% 249.64% 100.00%
Total Cost 270,012 272,406 284,326 296,521 323,071 343,437 347,482 -15.49%
  QoQ % -0.88% -4.19% -4.11% -8.22% -5.93% -1.16% -
  Horiz. % 77.71% 78.39% 81.82% 85.33% 92.97% 98.84% 100.00%
Net Worth 121,944 129,791 129,358 129,437 127,578 121,690 135,890 -6.97%
  QoQ % -6.05% 0.33% -0.06% 1.46% 4.84% -10.45% -
  Horiz. % 89.74% 95.51% 95.19% 95.25% 93.88% 89.55% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,944 129,791 129,358 129,437 127,578 121,690 135,890 -6.97%
  QoQ % -6.05% 0.33% -0.06% 1.46% 4.84% -10.45% -
  Horiz. % 89.74% 95.51% 95.19% 95.25% 93.88% 89.55% 100.00%
NOSH 60,972 61,222 60,731 61,055 60,751 60,845 60,937 0.04%
  QoQ % -0.41% 0.81% -0.53% 0.50% -0.15% -0.15% -
  Horiz. % 100.06% 100.47% 99.66% 100.19% 99.69% 99.85% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.87 % 0.03 % 0.47 % 0.85 % 0.85 % 0.29 % 0.91 % -2.95%
  QoQ % 2,800.00% -93.62% -44.71% 0.00% 193.10% -68.13% -
  Horiz. % 95.60% 3.30% 51.65% 93.41% 93.41% 31.87% 100.00%
ROE 2.04 % 0.13 % 1.00 % 1.78 % 1.90 % 0.84 % 2.23 % -5.77%
  QoQ % 1,469.23% -87.00% -43.82% -6.32% 126.19% -62.33% -
  Horiz. % 91.48% 5.83% 44.84% 79.82% 85.20% 37.67% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 446.72 445.09 470.40 489.83 536.38 566.07 575.48 -15.55%
  QoQ % 0.37% -5.38% -3.97% -8.68% -5.24% -1.64% -
  Horiz. % 77.63% 77.34% 81.74% 85.12% 93.21% 98.36% 100.00%
EPS 4.08 0.27 2.13 3.77 3.98 1.67 4.97 -12.34%
  QoQ % 1,411.11% -87.32% -43.50% -5.28% 138.32% -66.40% -
  Horiz. % 82.09% 5.43% 42.86% 75.86% 80.08% 33.60% 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 2.1200 2.1300 2.1200 2.1000 2.0000 2.2300 -7.01%
  QoQ % -5.66% -0.47% 0.47% 0.95% 5.00% -10.31% -
  Horiz. % 89.69% 95.07% 95.52% 95.07% 94.17% 89.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 156.59 156.65 164.24 171.93 187.33 198.01 201.61 -15.52%
  QoQ % -0.04% -4.62% -4.47% -8.22% -5.39% -1.79% -
  Horiz. % 77.67% 77.70% 81.46% 85.28% 92.92% 98.21% 100.00%
EPS 1.43 0.09 0.75 1.32 1.39 0.59 1.74 -12.27%
  QoQ % 1,488.89% -88.00% -43.18% -5.04% 135.59% -66.09% -
  Horiz. % 82.18% 5.17% 43.10% 75.86% 79.89% 33.91% 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 0.7010 0.7462 0.7437 0.7441 0.7334 0.6996 0.7812 -6.97%
  QoQ % -6.06% 0.34% -0.05% 1.46% 4.83% -10.45% -
  Horiz. % 89.73% 95.52% 95.20% 95.25% 93.88% 89.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4300 0.4900 0.4400 0.4900 0.5800 0.6000 0.5000 -
P/RPS 0.10 0.11 0.09 0.10 0.11 0.11 0.09 7.28%
  QoQ % -9.09% 22.22% -10.00% -9.09% 0.00% 22.22% -
  Horiz. % 111.11% 122.22% 100.00% 111.11% 122.22% 122.22% 100.00%
P/EPS 10.53 181.81 20.62 12.98 14.56 35.86 10.05 3.16%
  QoQ % -94.21% 781.72% 58.86% -10.85% -59.40% 256.82% -
  Horiz. % 104.78% 1,809.05% 205.17% 129.15% 144.88% 356.82% 100.00%
EY 9.50 0.55 4.85 7.70 6.87 2.79 9.95 -3.04%
  QoQ % 1,627.27% -88.66% -37.01% 12.08% 146.24% -71.96% -
  Horiz. % 95.48% 5.53% 48.74% 77.39% 69.05% 28.04% 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 0.23 0.21 0.23 0.28 0.30 0.22 -
  QoQ % -4.35% 9.52% -8.70% -17.86% -6.67% 36.36% -
  Horiz. % 100.00% 104.55% 95.45% 104.55% 127.27% 136.36% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.3500 0.4400 0.4900 0.6900 0.4100 0.5600 0.6500 -
P/RPS 0.08 0.10 0.10 0.14 0.08 0.10 0.11 -19.14%
  QoQ % -20.00% 0.00% -28.57% 75.00% -20.00% -9.09% -
  Horiz. % 72.73% 90.91% 90.91% 127.27% 72.73% 90.91% 100.00%
P/EPS 8.57 163.26 22.96 18.28 10.29 33.47 13.07 -24.54%
  QoQ % -94.75% 611.06% 25.60% 77.65% -69.26% 156.08% -
  Horiz. % 65.57% 1,249.12% 175.67% 139.86% 78.73% 256.08% 100.00%
EY 11.67 0.61 4.36 5.47 9.72 2.99 7.65 32.55%
  QoQ % 1,813.11% -86.01% -20.29% -43.72% 225.08% -60.92% -
  Horiz. % 152.55% 7.97% 56.99% 71.50% 127.06% 39.08% 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 0.23 0.33 0.20 0.28 0.29 -27.26%
  QoQ % -14.29% -8.70% -30.30% 65.00% -28.57% -3.45% -
  Horiz. % 62.07% 72.41% 79.31% 113.79% 68.97% 96.55% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers