Highlights

[PWF] QoQ TTM Result on 2009-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -43.75%    YoY -     -57.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 263,269 272,377 272,493 285,681 299,068 325,857 344,428 -16.44%
  QoQ % -3.34% -0.04% -4.62% -4.48% -8.22% -5.39% -
  Horiz. % 76.44% 79.08% 79.11% 82.94% 86.83% 94.61% 100.00%
PBT 4,883 4,777 686 -229 3,436 3,103 1,946 84.97%
  QoQ % 2.22% 596.36% 399.56% -106.66% 10.73% 59.46% -
  Horiz. % 250.92% 245.48% 35.25% -11.77% 176.57% 159.46% 100.00%
Tax -2,835 -2,412 -599 1,584 -889 -317 -955 106.97%
  QoQ % -17.54% -302.67% -137.82% 278.18% -180.44% 66.81% -
  Horiz. % 296.86% 252.57% 62.72% -165.86% 93.09% 33.19% 100.00%
NP 2,048 2,365 87 1,355 2,547 2,786 991 62.46%
  QoQ % -13.40% 2,618.39% -93.58% -46.80% -8.58% 181.13% -
  Horiz. % 206.66% 238.65% 8.78% 136.73% 257.01% 281.13% 100.00%
NP to SH 2,073 2,490 165 1,296 2,304 2,420 1,018 60.87%
  QoQ % -16.75% 1,409.09% -87.27% -43.75% -4.79% 137.72% -
  Horiz. % 203.63% 244.60% 16.21% 127.31% 226.33% 237.72% 100.00%
Tax Rate 58.06 % 50.49 % 87.32 % - % 25.87 % 10.22 % 49.08 % 11.89%
  QoQ % 14.99% -42.18% 0.00% 0.00% 153.13% -79.18% -
  Horiz. % 118.30% 102.87% 177.91% 0.00% 52.71% 20.82% 100.00%
Total Cost 261,221 270,012 272,406 284,326 296,521 323,071 343,437 -16.72%
  QoQ % -3.26% -0.88% -4.19% -4.11% -8.22% -5.93% -
  Horiz. % 76.06% 78.62% 79.32% 82.79% 86.34% 94.07% 100.00%
Net Worth 121,654 121,944 129,791 129,358 129,437 127,578 121,690 -0.02%
  QoQ % -0.24% -6.05% 0.33% -0.06% 1.46% 4.84% -
  Horiz. % 99.97% 100.21% 106.66% 106.30% 106.37% 104.84% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 121,654 121,944 129,791 129,358 129,437 127,578 121,690 -0.02%
  QoQ % -0.24% -6.05% 0.33% -0.06% 1.46% 4.84% -
  Horiz. % 99.97% 100.21% 106.66% 106.30% 106.37% 104.84% 100.00%
NOSH 60,827 60,972 61,222 60,731 61,055 60,751 60,845 -0.02%
  QoQ % -0.24% -0.41% 0.81% -0.53% 0.50% -0.15% -
  Horiz. % 99.97% 100.21% 100.62% 99.81% 100.35% 99.85% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.78 % 0.87 % 0.03 % 0.47 % 0.85 % 0.85 % 0.29 % 93.75%
  QoQ % -10.34% 2,800.00% -93.62% -44.71% 0.00% 193.10% -
  Horiz. % 268.97% 300.00% 10.34% 162.07% 293.10% 293.10% 100.00%
ROE 1.70 % 2.04 % 0.13 % 1.00 % 1.78 % 1.90 % 0.84 % 60.20%
  QoQ % -16.67% 1,469.23% -87.00% -43.82% -6.32% 126.19% -
  Horiz. % 202.38% 242.86% 15.48% 119.05% 211.90% 226.19% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 432.82 446.72 445.09 470.40 489.83 536.38 566.07 -16.42%
  QoQ % -3.11% 0.37% -5.38% -3.97% -8.68% -5.24% -
  Horiz. % 76.46% 78.92% 78.63% 83.10% 86.53% 94.76% 100.00%
EPS 3.41 4.08 0.27 2.13 3.77 3.98 1.67 61.16%
  QoQ % -16.42% 1,411.11% -87.32% -43.50% -5.28% 138.32% -
  Horiz. % 204.19% 244.31% 16.17% 127.54% 225.75% 238.32% 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 2.0000 2.1200 2.1300 2.1200 2.1000 2.0000 -
  QoQ % 0.00% -5.66% -0.47% 0.47% 0.95% 5.00% -
  Horiz. % 100.00% 100.00% 106.00% 106.50% 106.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 151.35 156.59 156.65 164.24 171.93 187.33 198.01 -16.44%
  QoQ % -3.35% -0.04% -4.62% -4.47% -8.22% -5.39% -
  Horiz. % 76.44% 79.08% 79.11% 82.95% 86.83% 94.61% 100.00%
EPS 1.19 1.43 0.09 0.75 1.32 1.39 0.59 59.84%
  QoQ % -16.78% 1,488.89% -88.00% -43.18% -5.04% 135.59% -
  Horiz. % 201.69% 242.37% 15.25% 127.12% 223.73% 235.59% 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 0.6994 0.7010 0.7462 0.7437 0.7441 0.7334 0.6996 -0.02%
  QoQ % -0.23% -6.06% 0.34% -0.05% 1.46% 4.83% -
  Horiz. % 99.97% 100.20% 106.66% 106.30% 106.36% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3800 0.4300 0.4900 0.4400 0.4900 0.5800 0.6000 -
P/RPS 0.09 0.10 0.11 0.09 0.10 0.11 0.11 -12.55%
  QoQ % -10.00% -9.09% 22.22% -10.00% -9.09% 0.00% -
  Horiz. % 81.82% 90.91% 100.00% 81.82% 90.91% 100.00% 100.00%
P/EPS 11.15 10.53 181.81 20.62 12.98 14.56 35.86 -54.20%
  QoQ % 5.89% -94.21% 781.72% 58.86% -10.85% -59.40% -
  Horiz. % 31.09% 29.36% 507.00% 57.50% 36.20% 40.60% 100.00%
EY 8.97 9.50 0.55 4.85 7.70 6.87 2.79 118.30%
  QoQ % -5.58% 1,627.27% -88.66% -37.01% 12.08% 146.24% -
  Horiz. % 321.51% 340.50% 19.71% 173.84% 275.99% 246.24% 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 0.19 0.22 0.23 0.21 0.23 0.28 0.30 -26.31%
  QoQ % -13.64% -4.35% 9.52% -8.70% -17.86% -6.67% -
  Horiz. % 63.33% 73.33% 76.67% 70.00% 76.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.4900 0.3500 0.4400 0.4900 0.6900 0.4100 0.5600 -
P/RPS 0.11 0.08 0.10 0.10 0.14 0.08 0.10 6.58%
  QoQ % 37.50% -20.00% 0.00% -28.57% 75.00% -20.00% -
  Horiz. % 110.00% 80.00% 100.00% 100.00% 140.00% 80.00% 100.00%
P/EPS 14.38 8.57 163.26 22.96 18.28 10.29 33.47 -43.15%
  QoQ % 67.79% -94.75% 611.06% 25.60% 77.65% -69.26% -
  Horiz. % 42.96% 25.61% 487.78% 68.60% 54.62% 30.74% 100.00%
EY 6.96 11.67 0.61 4.36 5.47 9.72 2.99 75.91%
  QoQ % -40.36% 1,813.11% -86.01% -20.29% -43.72% 225.08% -
  Horiz. % 232.78% 390.30% 20.40% 145.82% 182.94% 325.08% 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 0.25 0.18 0.21 0.23 0.33 0.20 0.28 -7.30%
  QoQ % 38.89% -14.29% -8.70% -30.30% 65.00% -28.57% -
  Horiz. % 89.29% 64.29% 75.00% 82.14% 117.86% 71.43% 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.
 


 

165  413  550  1168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.45-0.035 
 ARMADA 0.49-0.005 
 IRIS 0.140.00 
Partners & Brokers