Highlights

[PWF] QoQ TTM Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -16.75%    YoY -     -10.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 270,306 265,949 266,999 263,269 272,377 272,493 285,681 -3.62%
  QoQ % 1.64% -0.39% 1.42% -3.34% -0.04% -4.62% -
  Horiz. % 94.62% 93.09% 93.46% 92.15% 95.34% 95.38% 100.00%
PBT 7,199 7,053 5,567 4,883 4,777 686 -229 -
  QoQ % 2.07% 26.69% 14.01% 2.22% 596.36% 399.56% -
  Horiz. % -3,143.67% -3,079.91% -2,431.00% -2,132.31% -2,086.03% -299.56% 100.00%
Tax -6,286 -6,945 -4,001 -2,835 -2,412 -599 1,584 -
  QoQ % 9.49% -73.58% -41.13% -17.54% -302.67% -137.82% -
  Horiz. % -396.84% -438.45% -252.59% -178.98% -152.27% -37.82% 100.00%
NP 913 108 1,566 2,048 2,365 87 1,355 -23.16%
  QoQ % 745.37% -93.10% -23.54% -13.40% 2,618.39% -93.58% -
  Horiz. % 67.38% 7.97% 115.57% 151.14% 174.54% 6.42% 100.00%
NP to SH 913 108 1,591 2,073 2,490 165 1,296 -20.84%
  QoQ % 745.37% -93.21% -23.25% -16.75% 1,409.09% -87.27% -
  Horiz. % 70.45% 8.33% 122.76% 159.95% 192.13% 12.73% 100.00%
Tax Rate 87.32 % 98.47 % 71.87 % 58.06 % 50.49 % 87.32 % - % -
  QoQ % -11.32% 37.01% 23.79% 14.99% -42.18% 0.00% -
  Horiz. % 100.00% 112.77% 82.31% 66.49% 57.82% 100.00% -
Total Cost 269,393 265,841 265,433 261,221 270,012 272,406 284,326 -3.54%
  QoQ % 1.34% 0.15% 1.61% -3.26% -0.88% -4.19% -
  Horiz. % 94.75% 93.50% 93.36% 91.87% 94.97% 95.81% 100.00%
Net Worth 127,846 127,763 121,714 121,654 121,944 129,791 129,358 -0.78%
  QoQ % 0.07% 4.97% 0.05% -0.24% -6.05% 0.33% -
  Horiz. % 98.83% 98.77% 94.09% 94.04% 94.27% 100.33% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 127,846 127,763 121,714 121,654 121,944 129,791 129,358 -0.78%
  QoQ % 0.07% 4.97% 0.05% -0.24% -6.05% 0.33% -
  Horiz. % 98.83% 98.77% 94.09% 94.04% 94.27% 100.33% 100.00%
NOSH 59,741 60,839 60,857 60,827 60,972 61,222 60,731 -1.09%
  QoQ % -1.81% -0.03% 0.05% -0.24% -0.41% 0.81% -
  Horiz. % 98.37% 100.18% 100.21% 100.16% 100.40% 100.81% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.34 % 0.04 % 0.59 % 0.78 % 0.87 % 0.03 % 0.47 % -19.43%
  QoQ % 750.00% -93.22% -24.36% -10.34% 2,800.00% -93.62% -
  Horiz. % 72.34% 8.51% 125.53% 165.96% 185.11% 6.38% 100.00%
ROE 0.71 % 0.08 % 1.31 % 1.70 % 2.04 % 0.13 % 1.00 % -20.43%
  QoQ % 787.50% -93.89% -22.94% -16.67% 1,469.23% -87.00% -
  Horiz. % 71.00% 8.00% 131.00% 170.00% 204.00% 13.00% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 452.46 437.13 438.73 432.82 446.72 445.09 470.40 -2.56%
  QoQ % 3.51% -0.36% 1.37% -3.11% 0.37% -5.38% -
  Horiz. % 96.19% 92.93% 93.27% 92.01% 94.97% 94.62% 100.00%
EPS 1.53 0.18 2.61 3.41 4.08 0.27 2.13 -19.81%
  QoQ % 750.00% -93.10% -23.46% -16.42% 1,411.11% -87.32% -
  Horiz. % 71.83% 8.45% 122.54% 160.09% 191.55% 12.68% 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 2.1400 2.1000 2.0000 2.0000 2.0000 2.1200 2.1300 0.31%
  QoQ % 1.90% 5.00% 0.00% 0.00% -5.66% -0.47% -
  Horiz. % 100.47% 98.59% 93.90% 93.90% 93.90% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 155.40 152.89 153.50 151.35 156.59 156.65 164.24 -3.62%
  QoQ % 1.64% -0.40% 1.42% -3.35% -0.04% -4.62% -
  Horiz. % 94.62% 93.09% 93.46% 92.15% 95.34% 95.38% 100.00%
EPS 0.52 0.06 0.91 1.19 1.43 0.09 0.75 -21.68%
  QoQ % 766.67% -93.41% -23.53% -16.78% 1,488.89% -88.00% -
  Horiz. % 69.33% 8.00% 121.33% 158.67% 190.67% 12.00% 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 0.7350 0.7345 0.6997 0.6994 0.7010 0.7462 0.7437 -0.78%
  QoQ % 0.07% 4.97% 0.04% -0.23% -6.06% 0.34% -
  Horiz. % 98.83% 98.76% 94.08% 94.04% 94.26% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 -
P/RPS 0.10 0.12 0.11 0.09 0.10 0.11 0.09 7.28%
  QoQ % -16.67% 9.09% 22.22% -10.00% -9.09% 22.22% -
  Horiz. % 111.11% 133.33% 122.22% 100.00% 111.11% 122.22% 100.00%
P/EPS 28.14 287.30 18.36 11.15 10.53 181.81 20.62 23.06%
  QoQ % -90.21% 1,464.81% 64.66% 5.89% -94.21% 781.72% -
  Horiz. % 136.47% 1,393.31% 89.04% 54.07% 51.07% 881.72% 100.00%
EY 3.55 0.35 5.45 8.97 9.50 0.55 4.85 -18.80%
  QoQ % 914.29% -93.58% -39.24% -5.58% 1,627.27% -88.66% -
  Horiz. % 73.20% 7.22% 112.37% 184.95% 195.88% 11.34% 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 0.24 0.24 0.19 0.22 0.23 0.21 -3.20%
  QoQ % -16.67% 0.00% 26.32% -13.64% -4.35% 9.52% -
  Horiz. % 95.24% 114.29% 114.29% 90.48% 104.76% 109.52% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 -
P/RPS 0.10 0.11 0.10 0.11 0.08 0.10 0.10 -
  QoQ % -9.09% 10.00% -9.09% 37.50% -20.00% 0.00% -
  Horiz. % 100.00% 110.00% 100.00% 110.00% 80.00% 100.00% 100.00%
P/EPS 29.45 264.77 16.07 14.38 8.57 163.26 22.96 18.07%
  QoQ % -88.88% 1,547.60% 11.75% 67.79% -94.75% 611.06% -
  Horiz. % 128.27% 1,153.18% 69.99% 62.63% 37.33% 711.06% 100.00%
EY 3.40 0.38 6.22 6.96 11.67 0.61 4.36 -15.29%
  QoQ % 794.74% -93.89% -10.63% -40.36% 1,813.11% -86.01% -
  Horiz. % 77.98% 8.72% 142.66% 159.63% 267.66% 13.99% 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 0.21 0.22 0.21 0.25 0.18 0.21 0.23 -5.89%
  QoQ % -4.55% 4.76% -16.00% 38.89% -14.29% -8.70% -
  Horiz. % 91.30% 95.65% 91.30% 108.70% 78.26% 91.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

131  690  421  1040 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 SAPNRG 0.12-0.01 
 PHB-WB 0.02-0.005 
 XOX 0.24-0.015 
 AT 0.09-0.015 
 LAMBO 0.05-0.005 
 NEXGRAM 0.06-0.005 
 BORNOIL 0.0650.00 
 AEMULUS 0.655-0.085 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers