Highlights

[PWF] QoQ TTM Result on 2009-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     137.72%    YoY -     -12.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 272,493 285,681 299,068 325,857 344,428 350,685 345,186 -14.55%
  QoQ % -4.62% -4.48% -8.22% -5.39% -1.78% 1.59% -
  Horiz. % 78.94% 82.76% 86.64% 94.40% 99.78% 101.59% 100.00%
PBT 686 -229 3,436 3,103 1,946 3,987 2,749 -60.26%
  QoQ % 399.56% -106.66% 10.73% 59.46% -51.19% 45.03% -
  Horiz. % 24.95% -8.33% 124.99% 112.88% 70.79% 145.03% 100.00%
Tax -599 1,584 -889 -317 -955 -784 187 -
  QoQ % -137.82% 278.18% -180.44% 66.81% -21.81% -519.25% -
  Horiz. % -320.32% 847.06% -475.40% -169.52% -510.70% -419.25% 100.00%
NP 87 1,355 2,547 2,786 991 3,203 2,936 -90.36%
  QoQ % -93.58% -46.80% -8.58% 181.13% -69.06% 9.09% -
  Horiz. % 2.96% 46.15% 86.75% 94.89% 33.75% 109.09% 100.00%
NP to SH 165 1,296 2,304 2,420 1,018 3,031 2,077 -81.43%
  QoQ % -87.27% -43.75% -4.79% 137.72% -66.41% 45.93% -
  Horiz. % 7.94% 62.40% 110.93% 116.51% 49.01% 145.93% 100.00%
Tax Rate 87.32 % - % 25.87 % 10.22 % 49.08 % 19.66 % -6.80 % -
  QoQ % 0.00% 0.00% 153.13% -79.18% 149.64% 389.12% -
  Horiz. % -1,284.12% 0.00% -380.44% -150.29% -721.76% -289.12% 100.00%
Total Cost 272,406 284,326 296,521 323,071 343,437 347,482 342,250 -14.08%
  QoQ % -4.19% -4.11% -8.22% -5.93% -1.16% 1.53% -
  Horiz. % 79.59% 83.08% 86.64% 94.40% 100.35% 101.53% 100.00%
Net Worth 129,791 129,358 129,437 127,578 121,690 135,890 136,746 -3.41%
  QoQ % 0.33% -0.06% 1.46% 4.84% -10.45% -0.63% -
  Horiz. % 94.91% 94.60% 94.65% 93.30% 88.99% 99.37% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 129,791 129,358 129,437 127,578 121,690 135,890 136,746 -3.41%
  QoQ % 0.33% -0.06% 1.46% 4.84% -10.45% -0.63% -
  Horiz. % 94.91% 94.60% 94.65% 93.30% 88.99% 99.37% 100.00%
NOSH 61,222 60,731 61,055 60,751 60,845 60,937 60,776 0.49%
  QoQ % 0.81% -0.53% 0.50% -0.15% -0.15% 0.27% -
  Horiz. % 100.73% 99.93% 100.46% 99.96% 100.11% 100.27% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.03 % 0.47 % 0.85 % 0.85 % 0.29 % 0.91 % 0.85 % -89.17%
  QoQ % -93.62% -44.71% 0.00% 193.10% -68.13% 7.06% -
  Horiz. % 3.53% 55.29% 100.00% 100.00% 34.12% 107.06% 100.00%
ROE 0.13 % 1.00 % 1.78 % 1.90 % 0.84 % 2.23 % 1.52 % -80.50%
  QoQ % -87.00% -43.82% -6.32% 126.19% -62.33% 46.71% -
  Horiz. % 8.55% 65.79% 117.11% 125.00% 55.26% 146.71% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 445.09 470.40 489.83 536.38 566.07 575.48 567.96 -14.96%
  QoQ % -5.38% -3.97% -8.68% -5.24% -1.64% 1.32% -
  Horiz. % 78.37% 82.82% 86.24% 94.44% 99.67% 101.32% 100.00%
EPS 0.27 2.13 3.77 3.98 1.67 4.97 3.42 -81.51%
  QoQ % -87.32% -43.50% -5.28% 138.32% -66.40% 45.32% -
  Horiz. % 7.89% 62.28% 110.23% 116.37% 48.83% 145.32% 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 2.1200 2.1300 2.1200 2.1000 2.0000 2.2300 2.2500 -3.88%
  QoQ % -0.47% 0.47% 0.95% 5.00% -10.31% -0.89% -
  Horiz. % 94.22% 94.67% 94.22% 93.33% 88.89% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 156.65 164.24 171.93 187.33 198.01 201.61 198.44 -14.55%
  QoQ % -4.62% -4.47% -8.22% -5.39% -1.79% 1.60% -
  Horiz. % 78.94% 82.77% 86.64% 94.40% 99.78% 101.60% 100.00%
EPS 0.09 0.75 1.32 1.39 0.59 1.74 1.19 -82.03%
  QoQ % -88.00% -43.18% -5.04% 135.59% -66.09% 46.22% -
  Horiz. % 7.56% 63.03% 110.92% 116.81% 49.58% 146.22% 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 0.7462 0.7437 0.7441 0.7334 0.6996 0.7812 0.7861 -3.40%
  QoQ % 0.34% -0.05% 1.46% 4.83% -10.45% -0.62% -
  Horiz. % 94.92% 94.61% 94.66% 93.30% 89.00% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.4900 0.4400 0.4900 0.5800 0.6000 0.5000 0.6000 -
P/RPS 0.11 0.09 0.10 0.11 0.11 0.09 0.11 -
  QoQ % 22.22% -10.00% -9.09% 0.00% 22.22% -18.18% -
  Horiz. % 100.00% 81.82% 90.91% 100.00% 100.00% 81.82% 100.00%
P/EPS 181.81 20.62 12.98 14.56 35.86 10.05 17.56 373.02%
  QoQ % 781.72% 58.86% -10.85% -59.40% 256.82% -42.77% -
  Horiz. % 1,035.36% 117.43% 73.92% 82.92% 204.21% 57.23% 100.00%
EY 0.55 4.85 7.70 6.87 2.79 9.95 5.70 -78.87%
  QoQ % -88.66% -37.01% 12.08% 146.24% -71.96% 74.56% -
  Horiz. % 9.65% 85.09% 135.09% 120.53% 48.95% 174.56% 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 0.21 0.23 0.28 0.30 0.22 0.27 -10.11%
  QoQ % 9.52% -8.70% -17.86% -6.67% 36.36% -18.52% -
  Horiz. % 85.19% 77.78% 85.19% 103.70% 111.11% 81.48% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.4400 0.4900 0.6900 0.4100 0.5600 0.6500 0.5800 -
P/RPS 0.10 0.10 0.14 0.08 0.10 0.11 0.10 -
  QoQ % 0.00% -28.57% 75.00% -20.00% -9.09% 10.00% -
  Horiz. % 100.00% 100.00% 140.00% 80.00% 100.00% 110.00% 100.00%
P/EPS 163.26 22.96 18.28 10.29 33.47 13.07 16.97 350.48%
  QoQ % 611.06% 25.60% 77.65% -69.26% 156.08% -22.98% -
  Horiz. % 962.05% 135.30% 107.72% 60.64% 197.23% 77.02% 100.00%
EY 0.61 4.36 5.47 9.72 2.99 7.65 5.89 -77.86%
  QoQ % -86.01% -20.29% -43.72% 225.08% -60.92% 29.88% -
  Horiz. % 10.36% 74.02% 92.87% 165.03% 50.76% 129.88% 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 0.33 0.20 0.28 0.29 0.26 -13.24%
  QoQ % -8.70% -30.30% 65.00% -28.57% -3.45% 11.54% -
  Horiz. % 80.77% 88.46% 126.92% 76.92% 107.69% 111.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

153  442  487  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.1050.00 
 ACO 0.30+0.035 
 CAREPLS 1.71+0.17 
 K1 0.525-0.015 
 AT 0.10-0.005 
 AGES 0.19+0.015 
 SANICHI 0.105-0.01 
 XDL 0.07+0.005 
 BCMALL 0.29-0.015 
 HLT 0.945+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers