Highlights

[PWF] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     -89.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 214,424 264,381 262,506 272,490 344,428 323,070 279,535 -4.32%
  YoY % -18.90% 0.71% -3.66% -20.89% 6.61% 15.57% -
  Horiz. % 76.71% 94.58% 93.91% 97.48% 123.21% 115.57% 100.00%
PBT 349 5,962 6,833 686 1,946 6,889 6,596 -38.70%
  YoY % -94.15% -12.75% 896.06% -64.75% -71.75% 4.44% -
  Horiz. % 5.29% 90.39% 103.59% 10.40% 29.50% 104.44% 100.00%
Tax -154 -1,293 -6,724 -599 -955 -1,197 -2,492 -37.10%
  YoY % 88.09% 80.77% -1,022.54% 37.28% 20.22% 51.97% -
  Horiz. % 6.18% 51.89% 269.82% 24.04% 38.32% 48.03% 100.00%
NP 195 4,669 109 87 991 5,692 4,104 -39.79%
  YoY % -95.82% 4,183.49% 25.29% -91.22% -82.59% 38.69% -
  Horiz. % 4.75% 113.77% 2.66% 2.12% 24.15% 138.69% 100.00%
NP to SH 195 4,669 163 111 1,018 5,239 4,188 -39.99%
  YoY % -95.82% 2,764.42% 46.85% -89.10% -80.57% 25.10% -
  Horiz. % 4.66% 111.49% 3.89% 2.65% 24.31% 125.10% 100.00%
Tax Rate 44.13 % 21.69 % 98.40 % 87.32 % 49.08 % 17.38 % 37.78 % 2.62%
  YoY % 103.46% -77.96% 12.69% 77.91% 182.39% -54.00% -
  Horiz. % 116.81% 57.41% 260.46% 231.13% 129.91% 46.00% 100.00%
Total Cost 214,229 259,712 262,397 272,403 343,437 317,378 275,431 -4.10%
  YoY % -17.51% -1.02% -3.67% -20.68% 8.21% 15.23% -
  Horiz. % 77.78% 94.29% 95.27% 98.90% 124.69% 115.23% 100.00%
Net Worth 203,765 130,286 130,038 129,499 128,979 138,249 99,266 12.72%
  YoY % 56.40% 0.19% 0.42% 0.40% -6.71% 39.27% -
  Horiz. % 205.27% 131.25% 131.00% 130.46% 129.93% 139.27% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 3,044 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 72.71 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 203,765 130,286 130,038 129,499 128,979 138,249 99,266 12.72%
  YoY % 56.40% 0.19% 0.42% 0.40% -6.71% 39.27% -
  Horiz. % 205.27% 131.25% 131.00% 130.46% 129.93% 139.27% 100.00%
NOSH 59,062 59,764 61,923 61,666 60,839 60,902 60,899 -0.51%
  YoY % -1.17% -3.49% 0.42% 1.36% -0.10% 0.00% -
  Horiz. % 96.98% 98.14% 101.68% 101.26% 99.90% 100.00% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.09 % 1.77 % 0.04 % 0.03 % 0.29 % 1.76 % 1.47 % -37.19%
  YoY % -94.92% 4,325.00% 33.33% -89.66% -83.52% 19.73% -
  Horiz. % 6.12% 120.41% 2.72% 2.04% 19.73% 119.73% 100.00%
ROE 0.10 % 3.58 % 0.13 % 0.09 % 0.79 % 3.79 % 4.22 % -46.38%
  YoY % -97.21% 2,653.85% 44.44% -88.61% -79.16% -10.19% -
  Horiz. % 2.37% 84.83% 3.08% 2.13% 18.72% 89.81% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 363.05 442.37 423.92 441.88 566.13 530.47 459.01 -3.83%
  YoY % -17.93% 4.35% -4.06% -21.95% 6.72% 15.57% -
  Horiz. % 79.09% 96.37% 92.36% 96.27% 123.34% 115.57% 100.00%
EPS 0.33 7.81 0.27 0.18 1.67 8.60 6.88 -39.69%
  YoY % -95.77% 2,792.59% 50.00% -89.22% -80.58% 25.00% -
  Horiz. % 4.80% 113.52% 3.92% 2.62% 24.27% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4500 2.1800 2.1000 2.1000 2.1200 2.2700 1.6300 13.30%
  YoY % 58.26% 3.81% 0.00% -0.94% -6.61% 39.26% -
  Horiz. % 211.66% 133.74% 128.83% 128.83% 130.06% 139.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.27 151.99 150.91 156.65 198.01 185.73 160.70 -4.32%
  YoY % -18.90% 0.72% -3.66% -20.89% 6.61% 15.58% -
  Horiz. % 76.71% 94.58% 93.91% 97.48% 123.22% 115.58% 100.00%
EPS 0.11 2.68 0.09 0.06 0.59 3.01 2.41 -40.19%
  YoY % -95.90% 2,877.78% 50.00% -89.83% -80.40% 24.90% -
  Horiz. % 4.56% 111.20% 3.73% 2.49% 24.48% 124.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1714 0.7490 0.7476 0.7445 0.7415 0.7948 0.5707 12.72%
  YoY % 56.40% 0.19% 0.42% 0.40% -6.71% 39.27% -
  Horiz. % 205.26% 131.24% 131.00% 130.45% 129.93% 139.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4200 0.4900 0.5100 0.4900 0.6000 0.5400 0.5700 -
P/RPS 0.12 0.11 0.12 0.11 0.11 0.10 0.12 -
  YoY % 9.09% -8.33% 9.09% 0.00% 10.00% -16.67% -
  Horiz. % 100.00% 91.67% 100.00% 91.67% 91.67% 83.33% 100.00%
P/EPS 127.21 6.27 193.75 272.22 35.86 6.28 8.29 57.57%
  YoY % 1,928.87% -96.76% -28.83% 659.12% 471.02% -24.25% -
  Horiz. % 1,534.50% 75.63% 2,337.15% 3,283.72% 432.57% 75.75% 100.00%
EY 0.79 15.94 0.52 0.37 2.79 15.93 12.06 -36.48%
  YoY % -95.04% 2,965.38% 40.54% -86.74% -82.49% 32.09% -
  Horiz. % 6.55% 132.17% 4.31% 3.07% 23.13% 132.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.12 0.22 0.24 0.23 0.28 0.24 0.35 -16.33%
  YoY % -45.45% -8.33% 4.35% -17.86% 16.67% -31.43% -
  Horiz. % 34.29% 62.86% 68.57% 65.71% 80.00% 68.57% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 12/03/07 -
Price 0.4350 0.5000 0.4700 0.4400 0.5600 0.5800 0.6100 -
P/RPS 0.12 0.11 0.11 0.10 0.10 0.11 0.13 -1.32%
  YoY % 9.09% 0.00% 10.00% 0.00% -9.09% -15.38% -
  Horiz. % 92.31% 84.62% 84.62% 76.92% 76.92% 84.62% 100.00%
P/EPS 131.75 6.40 178.55 244.44 33.47 6.74 8.87 56.72%
  YoY % 1,958.59% -96.42% -26.96% 630.33% 396.59% -24.01% -
  Horiz. % 1,485.34% 72.15% 2,012.97% 2,755.81% 377.34% 75.99% 100.00%
EY 0.76 15.62 0.56 0.41 2.99 14.83 11.27 -36.17%
  YoY % -95.13% 2,689.29% 36.59% -86.29% -79.84% 31.59% -
  Horiz. % 6.74% 138.60% 4.97% 3.64% 26.53% 131.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.13 0.23 0.22 0.21 0.26 0.26 0.37 -15.98%
  YoY % -43.48% 4.55% 4.76% -19.23% 0.00% -29.73% -
  Horiz. % 35.14% 62.16% 59.46% 56.76% 70.27% 70.27% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers