Highlights

[PWF] QoQ TTM Result on 2010-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -93.21%    YoY -     -34.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 271,191 274,268 270,306 265,949 266,999 263,269 272,377 -0.29%
  QoQ % -1.12% 1.47% 1.64% -0.39% 1.42% -3.34% -
  Horiz. % 99.56% 100.69% 99.24% 97.64% 98.03% 96.66% 100.00%
PBT 8,072 7,012 7,199 7,053 5,567 4,883 4,777 41.82%
  QoQ % 15.12% -2.60% 2.07% 26.69% 14.01% 2.22% -
  Horiz. % 168.98% 146.79% 150.70% 147.64% 116.54% 102.22% 100.00%
Tax -4,648 -4,876 -6,286 -6,945 -4,001 -2,835 -2,412 54.79%
  QoQ % 4.68% 22.43% 9.49% -73.58% -41.13% -17.54% -
  Horiz. % 192.70% 202.16% 260.61% 287.94% 165.88% 117.54% 100.00%
NP 3,424 2,136 913 108 1,566 2,048 2,365 27.95%
  QoQ % 60.30% 133.95% 745.37% -93.10% -23.54% -13.40% -
  Horiz. % 144.78% 90.32% 38.60% 4.57% 66.22% 86.60% 100.00%
NP to SH 3,424 2,136 913 108 1,591 2,073 2,490 23.63%
  QoQ % 60.30% 133.95% 745.37% -93.21% -23.25% -16.75% -
  Horiz. % 137.51% 85.78% 36.67% 4.34% 63.90% 83.25% 100.00%
Tax Rate 57.58 % 69.54 % 87.32 % 98.47 % 71.87 % 58.06 % 50.49 % 9.15%
  QoQ % -17.20% -20.36% -11.32% 37.01% 23.79% 14.99% -
  Horiz. % 114.04% 137.73% 172.95% 195.03% 142.35% 114.99% 100.00%
Total Cost 267,767 272,132 269,393 265,841 265,433 261,221 270,012 -0.55%
  QoQ % -1.60% 1.02% 1.34% 0.15% 1.61% -3.26% -
  Horiz. % 99.17% 100.79% 99.77% 98.46% 98.30% 96.74% 100.00%
Net Worth 82,181 128,672 127,846 127,763 121,714 121,654 121,944 -23.11%
  QoQ % -36.13% 0.65% 0.07% 4.97% 0.05% -0.24% -
  Horiz. % 67.39% 105.52% 104.84% 104.77% 99.81% 99.76% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 82,181 128,672 127,846 127,763 121,714 121,654 121,944 -23.11%
  QoQ % -36.13% 0.65% 0.07% 4.97% 0.05% -0.24% -
  Horiz. % 67.39% 105.52% 104.84% 104.77% 99.81% 99.76% 100.00%
NOSH 41,090 59,296 59,741 60,839 60,857 60,827 60,972 -23.11%
  QoQ % -30.70% -0.75% -1.81% -0.03% 0.05% -0.24% -
  Horiz. % 67.39% 97.25% 97.98% 99.78% 99.81% 99.76% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.26 % 0.78 % 0.34 % 0.04 % 0.59 % 0.78 % 0.87 % 27.98%
  QoQ % 61.54% 129.41% 750.00% -93.22% -24.36% -10.34% -
  Horiz. % 144.83% 89.66% 39.08% 4.60% 67.82% 89.66% 100.00%
ROE 4.17 % 1.66 % 0.71 % 0.08 % 1.31 % 1.70 % 2.04 % 61.00%
  QoQ % 151.20% 133.80% 787.50% -93.89% -22.94% -16.67% -
  Horiz. % 204.41% 81.37% 34.80% 3.92% 64.22% 83.33% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 659.98 462.54 452.46 437.13 438.73 432.82 446.72 29.69%
  QoQ % 42.69% 2.23% 3.51% -0.36% 1.37% -3.11% -
  Horiz. % 147.74% 103.54% 101.28% 97.85% 98.21% 96.89% 100.00%
EPS 8.33 3.60 1.53 0.18 2.61 3.41 4.08 60.87%
  QoQ % 131.39% 135.29% 750.00% -93.10% -23.46% -16.42% -
  Horiz. % 204.17% 88.24% 37.50% 4.41% 63.97% 83.58% 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 2.1700 2.1400 2.1000 2.0000 2.0000 2.0000 -
  QoQ % -7.83% 1.40% 1.90% 5.00% 0.00% 0.00% -
  Horiz. % 100.00% 108.50% 107.00% 105.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,296
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 150.41 152.12 149.92 147.51 148.09 146.02 151.07 -0.29%
  QoQ % -1.12% 1.47% 1.63% -0.39% 1.42% -3.34% -
  Horiz. % 99.56% 100.70% 99.24% 97.64% 98.03% 96.66% 100.00%
EPS 1.90 1.18 0.51 0.06 0.88 1.15 1.38 23.74%
  QoQ % 61.02% 131.37% 750.00% -93.18% -23.48% -16.67% -
  Horiz. % 137.68% 85.51% 36.96% 4.35% 63.77% 83.33% 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 0.4558 0.7137 0.7091 0.7086 0.6751 0.6747 0.6764 -23.12%
  QoQ % -36.14% 0.65% 0.07% 4.96% 0.06% -0.25% -
  Horiz. % 67.39% 105.51% 104.83% 104.76% 99.81% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4500 0.4400 0.4300 0.5100 0.4800 0.3800 0.4300 -
P/RPS 0.07 0.10 0.10 0.12 0.11 0.09 0.10 -21.15%
  QoQ % -30.00% 0.00% -16.67% 9.09% 22.22% -10.00% -
  Horiz. % 70.00% 100.00% 100.00% 120.00% 110.00% 90.00% 100.00%
P/EPS 5.40 12.21 28.14 287.30 18.36 11.15 10.53 -35.91%
  QoQ % -55.77% -56.61% -90.21% 1,464.81% 64.66% 5.89% -
  Horiz. % 51.28% 115.95% 267.24% 2,728.40% 174.36% 105.89% 100.00%
EY 18.52 8.19 3.55 0.35 5.45 8.97 9.50 55.99%
  QoQ % 126.13% 130.70% 914.29% -93.58% -39.24% -5.58% -
  Horiz. % 194.95% 86.21% 37.37% 3.68% 57.37% 94.42% 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 0.20 0.20 0.24 0.24 0.19 0.22 3.01%
  QoQ % 15.00% 0.00% -16.67% 0.00% 26.32% -13.64% -
  Horiz. % 104.55% 90.91% 90.91% 109.09% 109.09% 86.36% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.4200 0.4000 0.4500 0.4700 0.4200 0.4900 0.3500 -
P/RPS 0.06 0.09 0.10 0.11 0.10 0.11 0.08 -17.44%
  QoQ % -33.33% -10.00% -9.09% 10.00% -9.09% 37.50% -
  Horiz. % 75.00% 112.50% 125.00% 137.50% 125.00% 137.50% 100.00%
P/EPS 5.04 11.10 29.45 264.77 16.07 14.38 8.57 -29.78%
  QoQ % -54.59% -62.31% -88.88% 1,547.60% 11.75% 67.79% -
  Horiz. % 58.81% 129.52% 343.64% 3,089.50% 187.51% 167.79% 100.00%
EY 19.84 9.01 3.40 0.38 6.22 6.96 11.67 42.40%
  QoQ % 120.20% 165.00% 794.74% -93.89% -10.63% -40.36% -
  Horiz. % 170.01% 77.21% 29.13% 3.26% 53.30% 59.64% 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 0.18 0.21 0.22 0.21 0.25 0.18 10.81%
  QoQ % 16.67% -14.29% -4.55% 4.76% -16.00% 38.89% -
  Horiz. % 116.67% 100.00% 116.67% 122.22% 116.67% 138.89% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS