Highlights

[PWF] QoQ TTM Result on 2010-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -23.25%    YoY -     22.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 274,268 270,306 265,949 266,999 263,269 272,377 272,493 0.43%
  QoQ % 1.47% 1.64% -0.39% 1.42% -3.34% -0.04% -
  Horiz. % 100.65% 99.20% 97.60% 97.98% 96.61% 99.96% 100.00%
PBT 7,012 7,199 7,053 5,567 4,883 4,777 686 373.00%
  QoQ % -2.60% 2.07% 26.69% 14.01% 2.22% 596.36% -
  Horiz. % 1,022.16% 1,049.42% 1,028.13% 811.52% 711.81% 696.36% 100.00%
Tax -4,876 -6,286 -6,945 -4,001 -2,835 -2,412 -599 306.22%
  QoQ % 22.43% 9.49% -73.58% -41.13% -17.54% -302.67% -
  Horiz. % 814.02% 1,049.42% 1,159.43% 667.95% 473.29% 402.67% 100.00%
NP 2,136 913 108 1,566 2,048 2,365 87 749.70%
  QoQ % 133.95% 745.37% -93.10% -23.54% -13.40% 2,618.39% -
  Horiz. % 2,455.17% 1,049.43% 124.14% 1,800.00% 2,354.02% 2,718.39% 100.00%
NP to SH 2,136 913 108 1,591 2,073 2,490 165 453.92%
  QoQ % 133.95% 745.37% -93.21% -23.25% -16.75% 1,409.09% -
  Horiz. % 1,294.55% 553.33% 65.45% 964.24% 1,256.36% 1,509.09% 100.00%
Tax Rate 69.54 % 87.32 % 98.47 % 71.87 % 58.06 % 50.49 % 87.32 % -14.12%
  QoQ % -20.36% -11.32% 37.01% 23.79% 14.99% -42.18% -
  Horiz. % 79.64% 100.00% 112.77% 82.31% 66.49% 57.82% 100.00%
Total Cost 272,132 269,393 265,841 265,433 261,221 270,012 272,406 -0.07%
  QoQ % 1.02% 1.34% 0.15% 1.61% -3.26% -0.88% -
  Horiz. % 99.90% 98.89% 97.59% 97.44% 95.89% 99.12% 100.00%
Net Worth 128,672 127,846 127,763 121,714 121,654 121,944 129,791 -0.58%
  QoQ % 0.65% 0.07% 4.97% 0.05% -0.24% -6.05% -
  Horiz. % 99.14% 98.50% 98.44% 93.78% 93.73% 93.95% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 128,672 127,846 127,763 121,714 121,654 121,944 129,791 -0.58%
  QoQ % 0.65% 0.07% 4.97% 0.05% -0.24% -6.05% -
  Horiz. % 99.14% 98.50% 98.44% 93.78% 93.73% 93.95% 100.00%
NOSH 59,296 59,741 60,839 60,857 60,827 60,972 61,222 -2.11%
  QoQ % -0.75% -1.81% -0.03% 0.05% -0.24% -0.41% -
  Horiz. % 96.85% 97.58% 99.38% 99.40% 99.35% 99.59% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.78 % 0.34 % 0.04 % 0.59 % 0.78 % 0.87 % 0.03 % 782.89%
  QoQ % 129.41% 750.00% -93.22% -24.36% -10.34% 2,800.00% -
  Horiz. % 2,600.00% 1,133.33% 133.33% 1,966.67% 2,600.00% 2,900.00% 100.00%
ROE 1.66 % 0.71 % 0.08 % 1.31 % 1.70 % 2.04 % 0.13 % 448.87%
  QoQ % 133.80% 787.50% -93.89% -22.94% -16.67% 1,469.23% -
  Horiz. % 1,276.92% 546.15% 61.54% 1,007.69% 1,307.69% 1,569.23% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 462.54 452.46 437.13 438.73 432.82 446.72 445.09 2.60%
  QoQ % 2.23% 3.51% -0.36% 1.37% -3.11% 0.37% -
  Horiz. % 103.92% 101.66% 98.21% 98.57% 97.24% 100.37% 100.00%
EPS 3.60 1.53 0.18 2.61 3.41 4.08 0.27 464.96%
  QoQ % 135.29% 750.00% -93.10% -23.46% -16.42% 1,411.11% -
  Horiz. % 1,333.33% 566.67% 66.67% 966.67% 1,262.96% 1,511.11% 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 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 2.1200 1.57%
  QoQ % 1.40% 1.90% 5.00% 0.00% 0.00% -5.66% -
  Horiz. % 102.36% 100.94% 99.06% 94.34% 94.34% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.67 155.40 152.89 153.50 151.35 156.59 156.65 0.43%
  QoQ % 1.46% 1.64% -0.40% 1.42% -3.35% -0.04% -
  Horiz. % 100.65% 99.20% 97.60% 97.99% 96.62% 99.96% 100.00%
EPS 1.23 0.52 0.06 0.91 1.19 1.43 0.09 474.37%
  QoQ % 136.54% 766.67% -93.41% -23.53% -16.78% 1,488.89% -
  Horiz. % 1,366.67% 577.78% 66.67% 1,011.11% 1,322.22% 1,588.89% 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 0.7397 0.7350 0.7345 0.6997 0.6994 0.7010 0.7462 -0.58%
  QoQ % 0.64% 0.07% 4.97% 0.04% -0.23% -6.06% -
  Horiz. % 99.13% 98.50% 98.43% 93.77% 93.73% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 0.4900 -
P/RPS 0.10 0.10 0.12 0.11 0.09 0.10 0.11 -6.17%
  QoQ % 0.00% -16.67% 9.09% 22.22% -10.00% -9.09% -
  Horiz. % 90.91% 90.91% 109.09% 100.00% 81.82% 90.91% 100.00%
P/EPS 12.21 28.14 287.30 18.36 11.15 10.53 181.81 -83.56%
  QoQ % -56.61% -90.21% 1,464.81% 64.66% 5.89% -94.21% -
  Horiz. % 6.72% 15.48% 158.02% 10.10% 6.13% 5.79% 100.00%
EY 8.19 3.55 0.35 5.45 8.97 9.50 0.55 508.27%
  QoQ % 130.70% 914.29% -93.58% -39.24% -5.58% 1,627.27% -
  Horiz. % 1,489.09% 645.45% 63.64% 990.91% 1,630.91% 1,727.27% 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 0.20 0.24 0.24 0.19 0.22 0.23 -8.92%
  QoQ % 0.00% -16.67% 0.00% 26.32% -13.64% -4.35% -
  Horiz. % 86.96% 86.96% 104.35% 104.35% 82.61% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 0.4400 -
P/RPS 0.09 0.10 0.11 0.10 0.11 0.08 0.10 -6.80%
  QoQ % -10.00% -9.09% 10.00% -9.09% 37.50% -20.00% -
  Horiz. % 90.00% 100.00% 110.00% 100.00% 110.00% 80.00% 100.00%
P/EPS 11.10 29.45 264.77 16.07 14.38 8.57 163.26 -83.42%
  QoQ % -62.31% -88.88% 1,547.60% 11.75% 67.79% -94.75% -
  Horiz. % 6.80% 18.04% 162.18% 9.84% 8.81% 5.25% 100.00%
EY 9.01 3.40 0.38 6.22 6.96 11.67 0.61 504.98%
  QoQ % 165.00% 794.74% -93.89% -10.63% -40.36% 1,813.11% -
  Horiz. % 1,477.05% 557.38% 62.30% 1,019.67% 1,140.98% 1,913.11% 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 0.22 0.21 0.25 0.18 0.21 -9.79%
  QoQ % -14.29% -4.55% 4.76% -16.00% 38.89% -14.29% -
  Horiz. % 85.71% 100.00% 104.76% 100.00% 119.05% 85.71% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers