Highlights

[PWF] QoQ TTM Result on 2008-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     45.93%    YoY -     -28.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 299,068 325,857 344,428 350,685 345,186 328,675 323,070 -5.02%
  QoQ % -8.22% -5.39% -1.78% 1.59% 5.02% 1.73% -
  Horiz. % 92.57% 100.86% 106.61% 108.55% 106.85% 101.73% 100.00%
PBT 3,436 3,103 1,946 3,987 2,749 4,970 6,889 -37.13%
  QoQ % 10.73% 59.46% -51.19% 45.03% -44.69% -27.86% -
  Horiz. % 49.88% 45.04% 28.25% 57.87% 39.90% 72.14% 100.00%
Tax -889 -317 -955 -784 187 -1,306 -1,197 -18.00%
  QoQ % -180.44% 66.81% -21.81% -519.25% 114.32% -9.11% -
  Horiz. % 74.27% 26.48% 79.78% 65.50% -15.62% 109.11% 100.00%
NP 2,547 2,786 991 3,203 2,936 3,664 5,692 -41.53%
  QoQ % -8.58% 181.13% -69.06% 9.09% -19.87% -35.63% -
  Horiz. % 44.75% 48.95% 17.41% 56.27% 51.58% 64.37% 100.00%
NP to SH 2,304 2,420 1,018 3,031 2,077 2,751 5,239 -42.20%
  QoQ % -4.79% 137.72% -66.41% 45.93% -24.50% -47.49% -
  Horiz. % 43.98% 46.19% 19.43% 57.85% 39.64% 52.51% 100.00%
Tax Rate 25.87 % 10.22 % 49.08 % 19.66 % -6.80 % 26.28 % 17.38 % 30.40%
  QoQ % 153.13% -79.18% 149.64% 389.12% -125.88% 51.21% -
  Horiz. % 148.85% 58.80% 282.39% 113.12% -39.13% 151.21% 100.00%
Total Cost 296,521 323,071 343,437 347,482 342,250 325,011 317,378 -4.43%
  QoQ % -8.22% -5.93% -1.16% 1.53% 5.30% 2.41% -
  Horiz. % 93.43% 101.79% 108.21% 109.49% 107.84% 102.41% 100.00%
Net Worth 129,437 127,578 121,690 135,890 136,746 135,128 121,909 4.08%
  QoQ % 1.46% 4.84% -10.45% -0.63% 1.20% 10.84% -
  Horiz. % 106.18% 104.65% 99.82% 111.47% 112.17% 110.84% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 129,437 127,578 121,690 135,890 136,746 135,128 121,909 4.08%
  QoQ % 1.46% 4.84% -10.45% -0.63% 1.20% 10.84% -
  Horiz. % 106.18% 104.65% 99.82% 111.47% 112.17% 110.84% 100.00%
NOSH 61,055 60,751 60,845 60,937 60,776 60,868 60,954 0.11%
  QoQ % 0.50% -0.15% -0.15% 0.27% -0.15% -0.14% -
  Horiz. % 100.17% 99.67% 99.82% 99.97% 99.71% 99.86% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.85 % 0.85 % 0.29 % 0.91 % 0.85 % 1.11 % 1.76 % -38.47%
  QoQ % 0.00% 193.10% -68.13% 7.06% -23.42% -36.93% -
  Horiz. % 48.30% 48.30% 16.48% 51.70% 48.30% 63.07% 100.00%
ROE 1.78 % 1.90 % 0.84 % 2.23 % 1.52 % 2.04 % 4.30 % -44.49%
  QoQ % -6.32% 126.19% -62.33% 46.71% -25.49% -52.56% -
  Horiz. % 41.40% 44.19% 19.53% 51.86% 35.35% 47.44% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 489.83 536.38 566.07 575.48 567.96 539.98 530.02 -5.13%
  QoQ % -8.68% -5.24% -1.64% 1.32% 5.18% 1.88% -
  Horiz. % 92.42% 101.20% 106.80% 108.58% 107.16% 101.88% 100.00%
EPS 3.77 3.98 1.67 4.97 3.42 4.52 8.59 -42.28%
  QoQ % -5.28% 138.32% -66.40% 45.32% -24.34% -47.38% -
  Horiz. % 43.89% 46.33% 19.44% 57.86% 39.81% 52.62% 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 2.1200 2.1000 2.0000 2.2300 2.2500 2.2200 2.0000 3.96%
  QoQ % 0.95% 5.00% -10.31% -0.89% 1.35% 11.00% -
  Horiz. % 106.00% 105.00% 100.00% 111.50% 112.50% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 171.93 187.33 198.01 201.61 198.44 188.95 185.73 -5.02%
  QoQ % -8.22% -5.39% -1.79% 1.60% 5.02% 1.73% -
  Horiz. % 92.57% 100.86% 106.61% 108.55% 106.84% 101.73% 100.00%
EPS 1.32 1.39 0.59 1.74 1.19 1.58 3.01 -42.31%
  QoQ % -5.04% 135.59% -66.09% 46.22% -24.68% -47.51% -
  Horiz. % 43.85% 46.18% 19.60% 57.81% 39.53% 52.49% 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 0.7441 0.7334 0.6996 0.7812 0.7861 0.7768 0.7008 4.08%
  QoQ % 1.46% 4.83% -10.45% -0.62% 1.20% 10.84% -
  Horiz. % 106.18% 104.65% 99.83% 111.47% 112.17% 110.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 0.5400 -
P/RPS 0.10 0.11 0.11 0.09 0.11 0.10 0.10 -
  QoQ % -9.09% 0.00% 22.22% -18.18% 10.00% 0.00% -
  Horiz. % 100.00% 110.00% 110.00% 90.00% 110.00% 100.00% 100.00%
P/EPS 12.98 14.56 35.86 10.05 17.56 12.39 6.28 62.33%
  QoQ % -10.85% -59.40% 256.82% -42.77% 41.73% 97.29% -
  Horiz. % 206.69% 231.85% 571.02% 160.03% 279.62% 197.29% 100.00%
EY 7.70 6.87 2.79 9.95 5.70 8.07 15.92 -38.41%
  QoQ % 12.08% 146.24% -71.96% 74.56% -29.37% -49.31% -
  Horiz. % 48.37% 43.15% 17.53% 62.50% 35.80% 50.69% 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 0.23 0.28 0.30 0.22 0.27 0.25 0.27 -10.15%
  QoQ % -17.86% -6.67% 36.36% -18.52% 8.00% -7.41% -
  Horiz. % 85.19% 103.70% 111.11% 81.48% 100.00% 92.59% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 0.5800 -
P/RPS 0.14 0.08 0.10 0.11 0.10 0.11 0.11 17.46%
  QoQ % 75.00% -20.00% -9.09% 10.00% -9.09% 0.00% -
  Horiz. % 127.27% 72.73% 90.91% 100.00% 90.91% 100.00% 100.00%
P/EPS 18.28 10.29 33.47 13.07 16.97 13.72 6.75 94.41%
  QoQ % 77.65% -69.26% 156.08% -22.98% 23.69% 103.26% -
  Horiz. % 270.81% 152.44% 495.85% 193.63% 251.41% 203.26% 100.00%
EY 5.47 9.72 2.99 7.65 5.89 7.29 14.82 -48.58%
  QoQ % -43.72% 225.08% -60.92% 29.88% -19.20% -50.81% -
  Horiz. % 36.91% 65.59% 20.18% 51.62% 39.74% 49.19% 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 0.33 0.20 0.28 0.29 0.26 0.28 0.29 9.00%
  QoQ % 65.00% -28.57% -3.45% 11.54% -7.14% -3.45% -
  Horiz. % 113.79% 68.97% 96.55% 100.00% 89.66% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers