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 - 173,946
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 155.91 157.67 155.40 152.89 153.50 151.35 156.59 -0.29%
  QoQ % -1.12% 1.46% 1.64% -0.40% 1.42% -3.35% -
  Horiz. % 99.57% 100.69% 99.24% 97.64% 98.03% 96.65% 100.00%
EPS 1.97 1.23 0.52 0.06 0.91 1.19 1.43 23.79%
  QoQ % 60.16% 136.54% 766.67% -93.41% -23.53% -16.78% -
  Horiz. % 137.76% 86.01% 36.36% 4.20% 63.64% 83.22% 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 0.4725 0.7397 0.7350 0.7345 0.6997 0.6994 0.7010 -23.11%
  QoQ % -36.12% 0.64% 0.07% 4.97% 0.04% -0.23% -
  Horiz. % 67.40% 105.52% 104.85% 104.78% 99.81% 99.77% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers