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 - 172,460
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers