Highlights

[PWF] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     107.80%    YoY -     114.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 213,318 265,906 250,544 267,710 358,436 314,204 260,334 -3.26%
  YoY % -19.78% 6.13% -6.41% -25.31% 14.08% 20.69% -
  Horiz. % 81.94% 102.14% 96.24% 102.83% 137.68% 120.69% 100.00%
PBT -2,268 8,040 7,302 -272 -3,252 5,028 3,764 -
  YoY % -128.21% 10.11% 2,784.56% 91.64% -164.68% 33.58% -
  Horiz. % -60.26% 213.60% 194.00% -7.23% -86.40% 133.58% 100.00%
Tax -958 160 -3,158 494 362 -2,406 -2,072 -12.05%
  YoY % -698.75% 105.07% -739.27% 36.46% 115.05% -16.12% -
  Horiz. % 46.24% -7.72% 152.41% -23.84% -17.47% 116.12% 100.00%
NP -3,226 8,200 4,144 222 -2,890 2,622 1,692 -
  YoY % -139.34% 97.88% 1,766.67% 107.68% -210.22% 54.96% -
  Horiz. % -190.66% 484.63% 244.92% 13.12% -170.80% 154.96% 100.00%
NP to SH -3,226 8,200 4,252 328 -2,244 4,080 1,804 -
  YoY % -139.34% 92.85% 1,196.34% 114.62% -155.00% 126.16% -
  Horiz. % -178.82% 454.55% 235.70% 18.18% -124.39% 226.16% 100.00%
Tax Rate - % -1.99 % 43.25 % - % - % 47.85 % 55.05 % -
  YoY % 0.00% -104.60% 0.00% 0.00% 0.00% -13.08% -
  Horiz. % 0.00% -3.61% 78.56% 0.00% 0.00% 86.92% 100.00%
Total Cost 216,544 257,706 246,400 267,488 361,326 311,582 258,642 -2.91%
  YoY % -15.97% 4.59% -7.88% -25.97% 15.96% 20.47% -
  Horiz. % 83.72% 99.64% 95.27% 103.42% 139.70% 120.47% 100.00%
Net Worth 128,442 129,160 121,833 128,770 137,201 101,695 105,436 3.34%
  YoY % -0.56% 6.01% -5.39% -6.14% 34.91% -3.55% -
  Horiz. % 121.82% 122.50% 115.55% 122.13% 130.13% 96.45% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 128,442 129,160 121,833 128,770 137,201 101,695 105,436 3.34%
  YoY % -0.56% 6.01% -5.39% -6.14% 34.91% -3.55% -
  Horiz. % 121.82% 122.50% 115.55% 122.13% 130.13% 96.45% 100.00%
NOSH 59,740 59,521 60,916 60,740 60,978 60,895 60,945 -0.33%
  YoY % 0.37% -2.29% 0.29% -0.39% 0.14% -0.08% -
  Horiz. % 98.02% 97.66% 99.95% 99.66% 100.05% 99.92% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.51 % 3.08 % 1.65 % 0.08 % -0.81 % 0.83 % 0.65 % -
  YoY % -149.03% 86.67% 1,962.50% 109.88% -197.59% 27.69% -
  Horiz. % -232.31% 473.85% 253.85% 12.31% -124.62% 127.69% 100.00%
ROE -2.51 % 6.35 % 3.49 % 0.25 % -1.64 % 4.01 % 1.71 % -
  YoY % -139.53% 81.95% 1,296.00% 115.24% -140.90% 134.50% -
  Horiz. % -146.78% 371.35% 204.09% 14.62% -95.91% 234.50% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 357.07 446.74 411.29 440.74 587.81 515.97 427.16 -2.94%
  YoY % -20.07% 8.62% -6.68% -25.02% 13.92% 20.79% -
  Horiz. % 83.59% 104.58% 96.28% 103.18% 137.61% 120.79% 100.00%
EPS -5.40 13.72 9.80 0.54 -3.68 6.70 2.96 -
  YoY % -139.36% 40.00% 1,714.81% 114.67% -154.93% 126.35% -
  Horiz. % -182.43% 463.51% 331.08% 18.24% -124.32% 226.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1500 2.1700 2.0000 2.1200 2.2500 1.6700 1.7300 3.69%
  YoY % -0.92% 8.50% -5.66% -5.78% 34.73% -3.47% -
  Horiz. % 124.28% 125.43% 115.61% 122.54% 130.06% 96.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 122.63 152.87 144.04 153.90 206.06 180.63 149.66 -3.26%
  YoY % -19.78% 6.13% -6.41% -25.31% 14.08% 20.69% -
  Horiz. % 81.94% 102.14% 96.24% 102.83% 137.69% 120.69% 100.00%
EPS -1.85 4.71 2.44 0.19 -1.29 2.35 1.04 -
  YoY % -139.28% 93.03% 1,184.21% 114.73% -154.89% 125.96% -
  Horiz. % -177.88% 452.88% 234.62% 18.27% -124.04% 225.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7384 0.7425 0.7004 0.7403 0.7888 0.5846 0.6061 3.34%
  YoY % -0.55% 6.01% -5.39% -6.15% 34.93% -3.55% -
  Horiz. % 121.83% 122.50% 115.56% 122.14% 130.14% 96.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.4800 0.4400 0.3800 0.4900 0.6000 0.7400 0.6900 -
P/RPS 0.13 0.10 0.09 0.11 0.10 0.14 0.16 -3.40%
  YoY % 30.00% 11.11% -18.18% 10.00% -28.57% -12.50% -
  Horiz. % 81.25% 62.50% 56.25% 68.75% 62.50% 87.50% 100.00%
P/EPS -8.89 3.19 5.44 90.74 -16.30 11.04 23.31 -
  YoY % -378.68% -41.36% -94.00% 656.69% -247.64% -52.64% -
  Horiz. % -38.14% 13.69% 23.34% 389.27% -69.93% 47.36% 100.00%
EY -11.25 31.31 18.37 1.10 -6.13 9.05 4.29 -
  YoY % -135.93% 70.44% 1,570.00% 117.94% -167.73% 110.96% -
  Horiz. % -262.24% 729.84% 428.21% 25.64% -142.89% 210.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.22 0.20 0.19 0.23 0.27 0.44 0.40 -9.48%
  YoY % 10.00% 5.26% -17.39% -14.81% -38.64% 10.00% -
  Horiz. % 55.00% 50.00% 47.50% 57.50% 67.50% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.4300 0.4000 0.4900 0.6900 0.5800 0.7100 0.6500 -
P/RPS 0.12 0.09 0.12 0.16 0.10 0.14 0.15 -3.65%
  YoY % 33.33% -25.00% -25.00% 60.00% -28.57% -6.67% -
  Horiz. % 80.00% 60.00% 80.00% 106.67% 66.67% 93.33% 100.00%
P/EPS -7.96 2.90 7.02 127.78 -15.76 10.60 21.96 -
  YoY % -374.48% -58.69% -94.51% 910.79% -248.68% -51.73% -
  Horiz. % -36.25% 13.21% 31.97% 581.88% -71.77% 48.27% 100.00%
EY -12.56 34.44 14.24 0.78 -6.34 9.44 4.55 -
  YoY % -136.47% 141.85% 1,725.64% 112.30% -167.16% 107.47% -
  Horiz. % -276.04% 756.92% 312.97% 17.14% -139.34% 207.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.18 0.25 0.33 0.26 0.43 0.38 -10.14%
  YoY % 11.11% -28.00% -24.24% 26.92% -39.53% 13.16% -
  Horiz. % 52.63% 47.37% 65.79% 86.84% 68.42% 113.16% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers