Highlights

[PWF] QoQ TTM Result on 2009-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -87.27%    YoY -     -83.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 266,999 263,269 272,377 272,493 285,681 299,068 325,857 -12.43%
  QoQ % 1.42% -3.34% -0.04% -4.62% -4.48% -8.22% -
  Horiz. % 81.94% 80.79% 83.59% 83.62% 87.67% 91.78% 100.00%
PBT 5,567 4,883 4,777 686 -229 3,436 3,103 47.60%
  QoQ % 14.01% 2.22% 596.36% 399.56% -106.66% 10.73% -
  Horiz. % 179.41% 157.36% 153.95% 22.11% -7.38% 110.73% 100.00%
Tax -4,001 -2,835 -2,412 -599 1,584 -889 -317 441.26%
  QoQ % -41.13% -17.54% -302.67% -137.82% 278.18% -180.44% -
  Horiz. % 1,262.15% 894.32% 760.88% 188.96% -499.68% 280.44% 100.00%
NP 1,566 2,048 2,365 87 1,355 2,547 2,786 -31.87%
  QoQ % -23.54% -13.40% 2,618.39% -93.58% -46.80% -8.58% -
  Horiz. % 56.21% 73.51% 84.89% 3.12% 48.64% 91.42% 100.00%
NP to SH 1,591 2,073 2,490 165 1,296 2,304 2,420 -24.37%
  QoQ % -23.25% -16.75% 1,409.09% -87.27% -43.75% -4.79% -
  Horiz. % 65.74% 85.66% 102.89% 6.82% 53.55% 95.21% 100.00%
Tax Rate 71.87 % 58.06 % 50.49 % 87.32 % - % 25.87 % 10.22 % 266.62%
  QoQ % 23.79% 14.99% -42.18% 0.00% 0.00% 153.13% -
  Horiz. % 703.23% 568.10% 494.03% 854.40% 0.00% 253.13% 100.00%
Total Cost 265,433 261,221 270,012 272,406 284,326 296,521 323,071 -12.27%
  QoQ % 1.61% -3.26% -0.88% -4.19% -4.11% -8.22% -
  Horiz. % 82.16% 80.86% 83.58% 84.32% 88.01% 91.78% 100.00%
Net Worth 121,714 121,654 121,944 129,791 129,358 129,437 127,578 -3.09%
  QoQ % 0.05% -0.24% -6.05% 0.33% -0.06% 1.46% -
  Horiz. % 95.40% 95.36% 95.58% 101.73% 101.40% 101.46% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 121,714 121,654 121,944 129,791 129,358 129,437 127,578 -3.09%
  QoQ % 0.05% -0.24% -6.05% 0.33% -0.06% 1.46% -
  Horiz. % 95.40% 95.36% 95.58% 101.73% 101.40% 101.46% 100.00%
NOSH 60,857 60,827 60,972 61,222 60,731 61,055 60,751 0.12%
  QoQ % 0.05% -0.24% -0.41% 0.81% -0.53% 0.50% -
  Horiz. % 100.17% 100.12% 100.36% 100.77% 99.97% 100.50% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.59 % 0.78 % 0.87 % 0.03 % 0.47 % 0.85 % 0.85 % -21.59%
  QoQ % -24.36% -10.34% 2,800.00% -93.62% -44.71% 0.00% -
  Horiz. % 69.41% 91.76% 102.35% 3.53% 55.29% 100.00% 100.00%
ROE 1.31 % 1.70 % 2.04 % 0.13 % 1.00 % 1.78 % 1.90 % -21.94%
  QoQ % -22.94% -16.67% 1,469.23% -87.00% -43.82% -6.32% -
  Horiz. % 68.95% 89.47% 107.37% 6.84% 52.63% 93.68% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 438.73 432.82 446.72 445.09 470.40 489.83 536.38 -12.53%
  QoQ % 1.37% -3.11% 0.37% -5.38% -3.97% -8.68% -
  Horiz. % 81.79% 80.69% 83.28% 82.98% 87.70% 91.32% 100.00%
EPS 2.61 3.41 4.08 0.27 2.13 3.77 3.98 -24.50%
  QoQ % -23.46% -16.42% 1,411.11% -87.32% -43.50% -5.28% -
  Horiz. % 65.58% 85.68% 102.51% 6.78% 53.52% 94.72% 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 2.0000 2.1200 2.1300 2.1200 2.1000 -3.20%
  QoQ % 0.00% 0.00% -5.66% -0.47% 0.47% 0.95% -
  Horiz. % 95.24% 95.24% 95.24% 100.95% 101.43% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.50 151.35 156.59 156.65 164.24 171.93 187.33 -12.42%
  QoQ % 1.42% -3.35% -0.04% -4.62% -4.47% -8.22% -
  Horiz. % 81.94% 80.79% 83.59% 83.62% 87.67% 91.78% 100.00%
EPS 0.91 1.19 1.43 0.09 0.75 1.32 1.39 -24.58%
  QoQ % -23.53% -16.78% 1,488.89% -88.00% -43.18% -5.04% -
  Horiz. % 65.47% 85.61% 102.88% 6.47% 53.96% 94.96% 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 0.6997 0.6994 0.7010 0.7462 0.7437 0.7441 0.7334 -3.08%
  QoQ % 0.04% -0.23% -6.06% 0.34% -0.05% 1.46% -
  Horiz. % 95.40% 95.36% 95.58% 101.75% 101.40% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4800 0.3800 0.4300 0.4900 0.4400 0.4900 0.5800 -
P/RPS 0.11 0.09 0.10 0.11 0.09 0.10 0.11 -
  QoQ % 22.22% -10.00% -9.09% 22.22% -10.00% -9.09% -
  Horiz. % 100.00% 81.82% 90.91% 100.00% 81.82% 90.91% 100.00%
P/EPS 18.36 11.15 10.53 181.81 20.62 12.98 14.56 16.70%
  QoQ % 64.66% 5.89% -94.21% 781.72% 58.86% -10.85% -
  Horiz. % 126.10% 76.58% 72.32% 1,248.69% 141.62% 89.15% 100.00%
EY 5.45 8.97 9.50 0.55 4.85 7.70 6.87 -14.29%
  QoQ % -39.24% -5.58% 1,627.27% -88.66% -37.01% 12.08% -
  Horiz. % 79.33% 130.57% 138.28% 8.01% 70.60% 112.08% 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 0.24 0.19 0.22 0.23 0.21 0.23 0.28 -9.76%
  QoQ % 26.32% -13.64% -4.35% 9.52% -8.70% -17.86% -
  Horiz. % 85.71% 67.86% 78.57% 82.14% 75.00% 82.14% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.4200 0.4900 0.3500 0.4400 0.4900 0.6900 0.4100 -
P/RPS 0.10 0.11 0.08 0.10 0.10 0.14 0.08 16.02%
  QoQ % -9.09% 37.50% -20.00% 0.00% -28.57% 75.00% -
  Horiz. % 125.00% 137.50% 100.00% 125.00% 125.00% 175.00% 100.00%
P/EPS 16.07 14.38 8.57 163.26 22.96 18.28 10.29 34.57%
  QoQ % 11.75% 67.79% -94.75% 611.06% 25.60% 77.65% -
  Horiz. % 156.17% 139.75% 83.28% 1,586.59% 223.13% 177.65% 100.00%
EY 6.22 6.96 11.67 0.61 4.36 5.47 9.72 -25.72%
  QoQ % -10.63% -40.36% 1,813.11% -86.01% -20.29% -43.72% -
  Horiz. % 63.99% 71.60% 120.06% 6.28% 44.86% 56.28% 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 0.25 0.18 0.21 0.23 0.33 0.20 3.30%
  QoQ % -16.00% 38.89% -14.29% -8.70% -30.30% 65.00% -
  Horiz. % 105.00% 125.00% 90.00% 105.00% 115.00% 165.00% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS