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 - 172,460
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.
 


 

39  114  258  1792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IOIPG 1.18-0.01 
 NIHSIN-WB 0.08+0.01 
 BARAKAH 0.07-0.015 
 VC-PA 0.0750.00 
 KNM 0.185-0.005 
 DAYANG 1.12-0.03 
 IRIS 0.14-0.005 
 HUBLINE 0.05-0.005 
 TMCLIFE-WB 0.0050.00 
 PHB 0.0250.00 
Partners & Brokers