Highlights

[PWF] QoQ TTM Result on 2010-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1,409.09%    YoY -     2.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 265,949 266,999 263,269 272,377 272,493 285,681 299,068 -7.51%
  QoQ % -0.39% 1.42% -3.34% -0.04% -4.62% -4.48% -
  Horiz. % 88.93% 89.28% 88.03% 91.08% 91.11% 95.52% 100.00%
PBT 7,053 5,567 4,883 4,777 686 -229 3,436 61.30%
  QoQ % 26.69% 14.01% 2.22% 596.36% 399.56% -106.66% -
  Horiz. % 205.27% 162.02% 142.11% 139.03% 19.97% -6.66% 100.00%
Tax -6,945 -4,001 -2,835 -2,412 -599 1,584 -889 292.24%
  QoQ % -73.58% -41.13% -17.54% -302.67% -137.82% 278.18% -
  Horiz. % 781.21% 450.06% 318.90% 271.32% 67.38% -178.18% 100.00%
NP 108 1,566 2,048 2,365 87 1,355 2,547 -87.77%
  QoQ % -93.10% -23.54% -13.40% 2,618.39% -93.58% -46.80% -
  Horiz. % 4.24% 61.48% 80.41% 92.85% 3.42% 53.20% 100.00%
NP to SH 108 1,591 2,073 2,490 165 1,296 2,304 -86.93%
  QoQ % -93.21% -23.25% -16.75% 1,409.09% -87.27% -43.75% -
  Horiz. % 4.69% 69.05% 89.97% 108.07% 7.16% 56.25% 100.00%
Tax Rate 98.47 % 71.87 % 58.06 % 50.49 % 87.32 % - % 25.87 % 143.19%
  QoQ % 37.01% 23.79% 14.99% -42.18% 0.00% 0.00% -
  Horiz. % 380.63% 277.81% 224.43% 195.17% 337.53% 0.00% 100.00%
Total Cost 265,841 265,433 261,221 270,012 272,406 284,326 296,521 -7.00%
  QoQ % 0.15% 1.61% -3.26% -0.88% -4.19% -4.11% -
  Horiz. % 89.65% 89.52% 88.10% 91.06% 91.87% 95.89% 100.00%
Net Worth 127,763 121,714 121,654 121,944 129,791 129,358 129,437 -0.86%
  QoQ % 4.97% 0.05% -0.24% -6.05% 0.33% -0.06% -
  Horiz. % 98.71% 94.03% 93.99% 94.21% 100.27% 99.94% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 127,763 121,714 121,654 121,944 129,791 129,358 129,437 -0.86%
  QoQ % 4.97% 0.05% -0.24% -6.05% 0.33% -0.06% -
  Horiz. % 98.71% 94.03% 93.99% 94.21% 100.27% 99.94% 100.00%
NOSH 60,839 60,857 60,827 60,972 61,222 60,731 61,055 -0.23%
  QoQ % -0.03% 0.05% -0.24% -0.41% 0.81% -0.53% -
  Horiz. % 99.65% 99.68% 99.63% 99.86% 100.27% 99.47% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.04 % 0.59 % 0.78 % 0.87 % 0.03 % 0.47 % 0.85 % -86.89%
  QoQ % -93.22% -24.36% -10.34% 2,800.00% -93.62% -44.71% -
  Horiz. % 4.71% 69.41% 91.76% 102.35% 3.53% 55.29% 100.00%
ROE 0.08 % 1.31 % 1.70 % 2.04 % 0.13 % 1.00 % 1.78 % -87.29%
  QoQ % -93.89% -22.94% -16.67% 1,469.23% -87.00% -43.82% -
  Horiz. % 4.49% 73.60% 95.51% 114.61% 7.30% 56.18% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 437.13 438.73 432.82 446.72 445.09 470.40 489.83 -7.29%
  QoQ % -0.36% 1.37% -3.11% 0.37% -5.38% -3.97% -
  Horiz. % 89.24% 89.57% 88.36% 91.20% 90.87% 96.03% 100.00%
EPS 0.18 2.61 3.41 4.08 0.27 2.13 3.77 -86.77%
  QoQ % -93.10% -23.46% -16.42% 1,411.11% -87.32% -43.50% -
  Horiz. % 4.77% 69.23% 90.45% 108.22% 7.16% 56.50% 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 2.1000 2.0000 2.0000 2.0000 2.1200 2.1300 2.1200 -0.63%
  QoQ % 5.00% 0.00% 0.00% -5.66% -0.47% 0.47% -
  Horiz. % 99.06% 94.34% 94.34% 94.34% 100.00% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 152.89 153.50 151.35 156.59 156.65 164.24 171.93 -7.51%
  QoQ % -0.40% 1.42% -3.35% -0.04% -4.62% -4.47% -
  Horiz. % 88.93% 89.28% 88.03% 91.08% 91.11% 95.53% 100.00%
EPS 0.06 0.91 1.19 1.43 0.09 0.75 1.32 -87.19%
  QoQ % -93.41% -23.53% -16.78% 1,488.89% -88.00% -43.18% -
  Horiz. % 4.55% 68.94% 90.15% 108.33% 6.82% 56.82% 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 0.7345 0.6997 0.6994 0.7010 0.7462 0.7437 0.7441 -0.86%
  QoQ % 4.97% 0.04% -0.23% -6.06% 0.34% -0.05% -
  Horiz. % 98.71% 94.03% 93.99% 94.21% 100.28% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5100 0.4800 0.3800 0.4300 0.4900 0.4400 0.4900 -
P/RPS 0.12 0.11 0.09 0.10 0.11 0.09 0.10 12.89%
  QoQ % 9.09% 22.22% -10.00% -9.09% 22.22% -10.00% -
  Horiz. % 120.00% 110.00% 90.00% 100.00% 110.00% 90.00% 100.00%
P/EPS 287.30 18.36 11.15 10.53 181.81 20.62 12.98 683.89%
  QoQ % 1,464.81% 64.66% 5.89% -94.21% 781.72% 58.86% -
  Horiz. % 2,213.41% 141.45% 85.90% 81.12% 1,400.69% 158.86% 100.00%
EY 0.35 5.45 8.97 9.50 0.55 4.85 7.70 -87.19%
  QoQ % -93.58% -39.24% -5.58% 1,627.27% -88.66% -37.01% -
  Horiz. % 4.55% 70.78% 116.49% 123.38% 7.14% 62.99% 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 0.24 0.19 0.22 0.23 0.21 0.23 2.87%
  QoQ % 0.00% 26.32% -13.64% -4.35% 9.52% -8.70% -
  Horiz. % 104.35% 104.35% 82.61% 95.65% 100.00% 91.30% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.4700 0.4200 0.4900 0.3500 0.4400 0.4900 0.6900 -
P/RPS 0.11 0.10 0.11 0.08 0.10 0.10 0.14 -14.81%
  QoQ % 10.00% -9.09% 37.50% -20.00% 0.00% -28.57% -
  Horiz. % 78.57% 71.43% 78.57% 57.14% 71.43% 71.43% 100.00%
P/EPS 264.77 16.07 14.38 8.57 163.26 22.96 18.28 491.31%
  QoQ % 1,547.60% 11.75% 67.79% -94.75% 611.06% 25.60% -
  Horiz. % 1,448.41% 87.91% 78.67% 46.88% 893.11% 125.60% 100.00%
EY 0.38 6.22 6.96 11.67 0.61 4.36 5.47 -83.02%
  QoQ % -93.89% -10.63% -40.36% 1,813.11% -86.01% -20.29% -
  Horiz. % 6.95% 113.71% 127.24% 213.35% 11.15% 79.71% 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 0.22 0.21 0.25 0.18 0.21 0.23 0.33 -23.63%
  QoQ % 4.76% -16.00% 38.89% -14.29% -8.70% -30.30% -
  Horiz. % 66.67% 63.64% 75.76% 54.55% 63.64% 69.70% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers