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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
3. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS