Highlights

[PWF] QoQ TTM Result on 2008-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -66.41%    YoY -     -80.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 285,681 299,068 325,857 344,428 350,685 345,186 328,675 -8.92%
  QoQ % -4.48% -8.22% -5.39% -1.78% 1.59% 5.02% -
  Horiz. % 86.92% 90.99% 99.14% 104.79% 106.70% 105.02% 100.00%
PBT -229 3,436 3,103 1,946 3,987 2,749 4,970 -
  QoQ % -106.66% 10.73% 59.46% -51.19% 45.03% -44.69% -
  Horiz. % -4.61% 69.13% 62.43% 39.15% 80.22% 55.31% 100.00%
Tax 1,584 -889 -317 -955 -784 187 -1,306 -
  QoQ % 278.18% -180.44% 66.81% -21.81% -519.25% 114.32% -
  Horiz. % -121.29% 68.07% 24.27% 73.12% 60.03% -14.32% 100.00%
NP 1,355 2,547 2,786 991 3,203 2,936 3,664 -48.45%
  QoQ % -46.80% -8.58% 181.13% -69.06% 9.09% -19.87% -
  Horiz. % 36.98% 69.51% 76.04% 27.05% 87.42% 80.13% 100.00%
NP to SH 1,296 2,304 2,420 1,018 3,031 2,077 2,751 -39.43%
  QoQ % -43.75% -4.79% 137.72% -66.41% 45.93% -24.50% -
  Horiz. % 47.11% 83.75% 87.97% 37.00% 110.18% 75.50% 100.00%
Tax Rate - % 25.87 % 10.22 % 49.08 % 19.66 % -6.80 % 26.28 % -
  QoQ % 0.00% 153.13% -79.18% 149.64% 389.12% -125.88% -
  Horiz. % 0.00% 98.44% 38.89% 186.76% 74.81% -25.88% 100.00%
Total Cost 284,326 296,521 323,071 343,437 347,482 342,250 325,011 -8.52%
  QoQ % -4.11% -8.22% -5.93% -1.16% 1.53% 5.30% -
  Horiz. % 87.48% 91.23% 99.40% 105.67% 106.91% 105.30% 100.00%
Net Worth 129,358 129,437 127,578 121,690 135,890 136,746 135,128 -2.86%
  QoQ % -0.06% 1.46% 4.84% -10.45% -0.63% 1.20% -
  Horiz. % 95.73% 95.79% 94.41% 90.06% 100.56% 101.20% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 129,358 129,437 127,578 121,690 135,890 136,746 135,128 -2.86%
  QoQ % -0.06% 1.46% 4.84% -10.45% -0.63% 1.20% -
  Horiz. % 95.73% 95.79% 94.41% 90.06% 100.56% 101.20% 100.00%
NOSH 60,731 61,055 60,751 60,845 60,937 60,776 60,868 -0.15%
  QoQ % -0.53% 0.50% -0.15% -0.15% 0.27% -0.15% -
  Horiz. % 99.78% 100.31% 99.81% 99.96% 100.11% 99.85% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.47 % 0.85 % 0.85 % 0.29 % 0.91 % 0.85 % 1.11 % -43.58%
  QoQ % -44.71% 0.00% 193.10% -68.13% 7.06% -23.42% -
  Horiz. % 42.34% 76.58% 76.58% 26.13% 81.98% 76.58% 100.00%
ROE 1.00 % 1.78 % 1.90 % 0.84 % 2.23 % 1.52 % 2.04 % -37.80%
  QoQ % -43.82% -6.32% 126.19% -62.33% 46.71% -25.49% -
  Horiz. % 49.02% 87.25% 93.14% 41.18% 109.31% 74.51% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 470.40 489.83 536.38 566.07 575.48 567.96 539.98 -8.78%
  QoQ % -3.97% -8.68% -5.24% -1.64% 1.32% 5.18% -
  Horiz. % 87.11% 90.71% 99.33% 104.83% 106.57% 105.18% 100.00%
EPS 2.13 3.77 3.98 1.67 4.97 3.42 4.52 -39.42%
  QoQ % -43.50% -5.28% 138.32% -66.40% 45.32% -24.34% -
  Horiz. % 47.12% 83.41% 88.05% 36.95% 109.96% 75.66% 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 2.1300 2.1200 2.1000 2.0000 2.2300 2.2500 2.2200 -2.72%
  QoQ % 0.47% 0.95% 5.00% -10.31% -0.89% 1.35% -
  Horiz. % 95.95% 95.50% 94.59% 90.09% 100.45% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,986
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 164.20 171.89 187.29 197.96 201.56 198.40 188.91 -8.91%
  QoQ % -4.47% -8.22% -5.39% -1.79% 1.59% 5.02% -
  Horiz. % 86.92% 90.99% 99.14% 104.79% 106.70% 105.02% 100.00%
EPS 0.74 1.32 1.39 0.59 1.74 1.19 1.58 -39.66%
  QoQ % -43.94% -5.04% 135.59% -66.09% 46.22% -24.68% -
  Horiz. % 46.84% 83.54% 87.97% 37.34% 110.13% 75.32% 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 0.7435 0.7440 0.7333 0.6994 0.7810 0.7860 0.7767 -2.87%
  QoQ % -0.07% 1.46% 4.85% -10.45% -0.64% 1.20% -
  Horiz. % 95.73% 95.79% 94.41% 90.05% 100.55% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.4400 0.4900 0.5800 0.6000 0.5000 0.6000 0.5600 -
P/RPS 0.09 0.10 0.11 0.11 0.09 0.11 0.10 -6.78%
  QoQ % -10.00% -9.09% 0.00% 22.22% -18.18% 10.00% -
  Horiz. % 90.00% 100.00% 110.00% 110.00% 90.00% 110.00% 100.00%
P/EPS 20.62 12.98 14.56 35.86 10.05 17.56 12.39 40.39%
  QoQ % 58.86% -10.85% -59.40% 256.82% -42.77% 41.73% -
  Horiz. % 166.42% 104.76% 117.51% 289.43% 81.11% 141.73% 100.00%
EY 4.85 7.70 6.87 2.79 9.95 5.70 8.07 -28.76%
  QoQ % -37.01% 12.08% 146.24% -71.96% 74.56% -29.37% -
  Horiz. % 60.10% 95.42% 85.13% 34.57% 123.30% 70.63% 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 0.23 0.28 0.30 0.22 0.27 0.25 -10.96%
  QoQ % -8.70% -17.86% -6.67% 36.36% -18.52% 8.00% -
  Horiz. % 84.00% 92.00% 112.00% 120.00% 88.00% 108.00% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.4900 0.6900 0.4100 0.5600 0.6500 0.5800 0.6200 -
P/RPS 0.10 0.14 0.08 0.10 0.11 0.10 0.11 -6.15%
  QoQ % -28.57% 75.00% -20.00% -9.09% 10.00% -9.09% -
  Horiz. % 90.91% 127.27% 72.73% 90.91% 100.00% 90.91% 100.00%
P/EPS 22.96 18.28 10.29 33.47 13.07 16.97 13.72 40.91%
  QoQ % 25.60% 77.65% -69.26% 156.08% -22.98% 23.69% -
  Horiz. % 167.35% 133.24% 75.00% 243.95% 95.26% 123.69% 100.00%
EY 4.36 5.47 9.72 2.99 7.65 5.89 7.29 -28.99%
  QoQ % -20.29% -43.72% 225.08% -60.92% 29.88% -19.20% -
  Horiz. % 59.81% 75.03% 133.33% 41.02% 104.94% 80.80% 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 0.33 0.20 0.28 0.29 0.26 0.28 -12.28%
  QoQ % -30.30% 65.00% -28.57% -3.45% 11.54% -7.14% -
  Horiz. % 82.14% 117.86% 71.43% 100.00% 103.57% 92.86% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS