Highlights

[PWF] YoY Annualized Quarter Result on 2008-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     126.02%    YoY -     -83.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 268,524 262,385 268,856 347,189 310,369 266,689 256,957 0.74%
  YoY % 2.34% -2.41% -22.56% 11.86% 16.38% 3.79% -
  Horiz. % 104.50% 102.11% 104.63% 135.12% 120.79% 103.79% 100.00%
PBT 8,590 6,685 724 3,624 7,493 4,674 10,092 -2.65%
  YoY % 28.50% 823.39% -80.02% -51.64% 60.30% -53.68% -
  Horiz. % 85.12% 66.24% 7.17% 35.91% 74.25% 46.32% 100.00%
Tax -1,313 -3,829 160 -3,225 -3,776 -2,033 -2,996 -12.84%
  YoY % 65.70% -2,493.33% 104.96% 14.58% -85.70% 32.13% -
  Horiz. % 43.84% 127.81% -5.34% 107.65% 126.03% 67.87% 100.00%
NP 7,277 2,856 884 398 3,717 2,641 7,096 0.42%
  YoY % 154.81% 223.08% 121.74% -89.28% 40.74% -62.78% -
  Horiz. % 102.56% 40.25% 12.46% 5.62% 52.39% 37.22% 100.00%
NP to SH 7,277 2,856 882 584 3,528 3,336 5,842 3.73%
  YoY % 154.81% 223.57% 51.14% -83.45% 5.76% -42.90% -
  Horiz. % 124.56% 48.88% 15.11% 10.00% 60.38% 57.10% 100.00%
Tax Rate 15.29 % 57.28 % -22.10 % 89.00 % 50.39 % 43.50 % 29.69 % -10.47%
  YoY % -73.31% 359.19% -124.83% 76.62% 15.84% 46.51% -
  Horiz. % 51.50% 192.93% -74.44% 299.76% 169.72% 146.51% 100.00%
Total Cost 261,246 259,529 267,972 346,790 306,652 264,048 249,861 0.75%
  YoY % 0.66% -3.15% -22.73% 13.09% 16.13% 5.68% -
  Horiz. % 104.56% 103.87% 107.25% 138.79% 122.73% 105.68% 100.00%
Net Worth 119,170 119,236 129,363 135,658 104,254 103,489 92,637 4.29%
  YoY % -0.06% -7.83% -4.64% 30.12% 0.74% 11.71% -
  Horiz. % 128.64% 128.71% 139.64% 146.44% 112.54% 111.71% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 119,170 119,236 129,363 135,658 104,254 103,489 92,637 4.29%
  YoY % -0.06% -7.83% -4.64% 30.12% 0.74% 11.71% -
  Horiz. % 128.64% 128.71% 139.64% 146.44% 112.54% 111.71% 100.00%
NOSH 59,585 59,618 60,733 60,833 60,967 60,875 60,945 -0.38%
  YoY % -0.06% -1.84% -0.16% -0.22% 0.15% -0.11% -
  Horiz. % 97.77% 97.82% 99.65% 99.82% 100.04% 99.89% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/03/16 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.71 % 1.09 % 0.33 % 0.11 % 1.20 % 0.99 % 2.76 % -0.30%
  YoY % 148.62% 230.30% 200.00% -90.83% 21.21% -64.13% -
  Horiz. % 98.19% 39.49% 11.96% 3.99% 43.48% 35.87% 100.00%
ROE 6.11 % 2.40 % 0.68 % 0.43 % 3.38 % 3.22 % 6.31 % -0.54%
  YoY % 154.58% 252.94% 58.14% -87.28% 4.97% -48.97% -
  Horiz. % 96.83% 38.03% 10.78% 6.81% 53.57% 51.03% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 450.66 440.11 442.68 570.72 509.07 438.09 421.62 1.12%
  YoY % 2.40% -0.58% -22.43% 12.11% 16.20% 3.91% -
  Horiz. % 106.89% 104.39% 105.00% 135.36% 120.74% 103.91% 100.00%
EPS 9.87 8.07 1.45 0.96 5.79 5.48 9.59 0.48%
  YoY % 22.30% 456.55% 51.04% -83.42% 5.66% -42.86% -
  Horiz. % 102.92% 84.15% 15.12% 10.01% 60.38% 57.14% 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 2.0000 2.0000 2.1300 2.2300 1.7100 1.7000 1.5200 4.68%
  YoY % 0.00% -6.10% -4.48% 30.41% 0.59% 11.84% -
  Horiz. % 131.58% 131.58% 140.13% 146.71% 112.50% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 154.37 150.84 154.56 199.60 178.43 153.32 147.72 0.74%
  YoY % 2.34% -2.41% -22.57% 11.86% 16.38% 3.79% -
  Horiz. % 104.50% 102.11% 104.63% 135.12% 120.79% 103.79% 100.00%
EPS 4.18 1.64 0.51 0.34 2.03 1.92 3.36 3.70%
  YoY % 154.88% 221.57% 50.00% -83.25% 5.73% -42.86% -
  Horiz. % 124.40% 48.81% 15.18% 10.12% 60.42% 57.14% 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 0.6851 0.6855 0.7437 0.7799 0.5994 0.5949 0.5326 4.28%
  YoY % -0.06% -7.83% -4.64% 30.11% 0.76% 11.70% -
  Horiz. % 128.63% 128.71% 139.64% 146.43% 112.54% 111.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4500 0.4800 0.4400 0.5000 0.6000 0.6100 0.5200 -
P/RPS 0.10 0.11 0.10 0.09 0.12 0.14 0.12 -2.99%
  YoY % -9.09% 10.00% 11.11% -25.00% -14.29% 16.67% -
  Horiz. % 83.33% 91.67% 83.33% 75.00% 100.00% 116.67% 100.00%
P/EPS 3.68 10.02 30.28 52.08 10.37 11.13 5.42 -6.25%
  YoY % -63.27% -66.91% -41.86% 402.22% -6.83% 105.35% -
  Horiz. % 67.90% 184.87% 558.67% 960.89% 191.33% 205.35% 100.00%
EY 27.14 9.98 3.30 1.92 9.64 8.98 18.44 6.65%
  YoY % 171.94% 202.42% 71.88% -80.08% 7.35% -51.30% -
  Horiz. % 147.18% 54.12% 17.90% 10.41% 52.28% 48.70% 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 0.23 0.24 0.21 0.22 0.35 0.36 0.34 -6.30%
  YoY % -4.17% 14.29% -4.55% -37.14% -2.78% 5.88% -
  Horiz. % 67.65% 70.59% 61.76% 64.71% 102.94% 105.88% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.4200 0.4200 0.4900 0.6500 0.6200 0.6100 0.4700 -
P/RPS 0.09 0.10 0.11 0.11 0.12 0.14 0.11 -3.29%
  YoY % -10.00% -9.09% 0.00% -8.33% -14.29% 27.27% -
  Horiz. % 81.82% 90.91% 100.00% 100.00% 109.09% 127.27% 100.00%
P/EPS 3.44 8.77 33.72 67.71 10.71 11.13 4.90 -5.72%
  YoY % -60.78% -73.99% -50.20% 532.21% -3.77% 127.14% -
  Horiz. % 70.20% 178.98% 688.16% 1,381.84% 218.57% 227.14% 100.00%
EY 29.08 11.41 2.97 1.48 9.33 8.98 20.40 6.08%
  YoY % 154.86% 284.18% 100.68% -84.14% 3.90% -55.98% -
  Horiz. % 142.55% 55.93% 14.56% 7.25% 45.74% 44.02% 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 0.21 0.21 0.23 0.29 0.36 0.36 0.31 -6.28%
  YoY % 0.00% -8.70% -20.69% -19.44% 0.00% 16.13% -
  Horiz. % 67.74% 67.74% 74.19% 93.55% 116.13% 116.13% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers