Highlights

[PWF] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     169.11%    YoY -     51.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 216,182 268,524 262,385 268,856 347,189 310,369 266,689 -3.44%
  YoY % -19.49% 2.34% -2.41% -22.56% 11.86% 16.38% -
  Horiz. % 81.06% 100.69% 98.39% 100.81% 130.18% 116.38% 100.00%
PBT -5,488 8,590 6,685 724 3,624 7,493 4,674 -
  YoY % -163.88% 28.50% 823.39% -80.02% -51.64% 60.30% -
  Horiz. % -117.40% 183.77% 143.01% 15.49% 77.52% 160.30% 100.00%
Tax -1,110 -1,313 -3,829 160 -3,225 -3,776 -2,033 -9.58%
  YoY % 15.43% 65.70% -2,493.33% 104.96% 14.58% -85.70% -
  Horiz. % 54.62% 64.59% 188.33% -7.87% 158.62% 185.70% 100.00%
NP -6,598 7,277 2,856 884 398 3,717 2,641 -
  YoY % -190.67% 154.81% 223.08% 121.74% -89.28% 40.74% -
  Horiz. % -249.82% 275.52% 108.13% 33.47% 15.09% 140.74% 100.00%
NP to SH -6,598 7,277 2,856 882 584 3,528 3,336 -
  YoY % -190.67% 154.81% 223.57% 51.14% -83.45% 5.76% -
  Horiz. % -197.80% 218.15% 85.61% 26.46% 17.51% 105.76% 100.00%
Tax Rate - % 15.29 % 57.28 % -22.10 % 89.00 % 50.39 % 43.50 % -
  YoY % 0.00% -73.31% 359.19% -124.83% 76.62% 15.84% -
  Horiz. % 0.00% 35.15% 131.68% -50.80% 204.60% 115.84% 100.00%
Total Cost 222,781 261,246 259,529 267,972 346,790 306,652 264,048 -2.79%
  YoY % -14.72% 0.66% -3.15% -22.73% 13.09% 16.13% -
  Horiz. % 84.37% 98.94% 98.29% 101.49% 131.34% 116.13% 100.00%
Net Worth 126,742 119,170 119,236 129,363 135,658 104,254 103,489 3.43%
  YoY % 6.35% -0.06% -7.83% -4.64% 30.12% 0.74% -
  Horiz. % 122.47% 115.15% 115.22% 125.00% 131.08% 100.74% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,742 119,170 119,236 129,363 135,658 104,254 103,489 3.43%
  YoY % 6.35% -0.06% -7.83% -4.64% 30.12% 0.74% -
  Horiz. % 122.47% 115.15% 115.22% 125.00% 131.08% 100.74% 100.00%
NOSH 60,353 59,585 59,618 60,733 60,833 60,967 60,875 -0.14%
  YoY % 1.29% -0.06% -1.84% -0.16% -0.22% 0.15% -
  Horiz. % 99.14% 97.88% 97.93% 99.77% 99.93% 100.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.05 % 2.71 % 1.09 % 0.33 % 0.11 % 1.20 % 0.99 % -
  YoY % -212.55% 148.62% 230.30% 200.00% -90.83% 21.21% -
  Horiz. % -308.08% 273.74% 110.10% 33.33% 11.11% 121.21% 100.00%
ROE -5.21 % 6.11 % 2.40 % 0.68 % 0.43 % 3.38 % 3.22 % -
  YoY % -185.27% 154.58% 252.94% 58.14% -87.28% 4.97% -
  Horiz. % -161.80% 189.75% 74.53% 21.12% 13.35% 104.97% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 358.19 450.66 440.11 442.68 570.72 509.07 438.09 -3.30%
  YoY % -20.52% 2.40% -0.58% -22.43% 12.11% 16.20% -
  Horiz. % 81.76% 102.87% 100.46% 101.05% 130.27% 116.20% 100.00%
EPS -10.93 9.87 8.07 1.45 0.96 5.79 5.48 -
  YoY % -210.74% 22.30% 456.55% 51.04% -83.42% 5.66% -
  Horiz. % -199.45% 180.11% 147.26% 26.46% 17.52% 105.66% 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 2.1000 2.0000 2.0000 2.1300 2.2300 1.7100 1.7000 3.58%
  YoY % 5.00% 0.00% -6.10% -4.48% 30.41% 0.59% -
  Horiz. % 123.53% 117.65% 117.65% 125.29% 131.18% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 124.28 154.37 150.84 154.56 199.60 178.43 153.32 -3.44%
  YoY % -19.49% 2.34% -2.41% -22.57% 11.86% 16.38% -
  Horiz. % 81.06% 100.68% 98.38% 100.81% 130.19% 116.38% 100.00%
EPS -3.79 4.18 1.64 0.51 0.34 2.03 1.92 -
  YoY % -190.67% 154.88% 221.57% 50.00% -83.25% 5.73% -
  Horiz. % -197.40% 217.71% 85.42% 26.56% 17.71% 105.73% 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 0.7286 0.6851 0.6855 0.7437 0.7799 0.5994 0.5949 3.43%
  YoY % 6.35% -0.06% -7.83% -4.64% 30.11% 0.76% -
  Horiz. % 122.47% 115.16% 115.23% 125.01% 131.10% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.4400 0.4500 0.4800 0.4400 0.5000 0.6000 0.6100 -
P/RPS 0.12 0.10 0.11 0.10 0.09 0.12 0.14 -2.53%
  YoY % 20.00% -9.09% 10.00% 11.11% -25.00% -14.29% -
  Horiz. % 85.71% 71.43% 78.57% 71.43% 64.29% 85.71% 100.00%
P/EPS -4.02 3.68 10.02 30.28 52.08 10.37 11.13 -
  YoY % -209.24% -63.27% -66.91% -41.86% 402.22% -6.83% -
  Horiz. % -36.12% 33.06% 90.03% 272.06% 467.92% 93.17% 100.00%
EY -24.85 27.14 9.98 3.30 1.92 9.64 8.98 -
  YoY % -191.56% 171.94% 202.42% 71.88% -80.08% 7.35% -
  Horiz. % -276.73% 302.23% 111.14% 36.75% 21.38% 107.35% 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 0.23 0.24 0.21 0.22 0.35 0.36 -8.58%
  YoY % -8.70% -4.17% 14.29% -4.55% -37.14% -2.78% -
  Horiz. % 58.33% 63.89% 66.67% 58.33% 61.11% 97.22% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.4800 0.4200 0.4200 0.4900 0.6500 0.6200 0.6100 -
P/RPS 0.13 0.09 0.10 0.11 0.11 0.12 0.14 -1.23%
  YoY % 44.44% -10.00% -9.09% 0.00% -8.33% -14.29% -
  Horiz. % 92.86% 64.29% 71.43% 78.57% 78.57% 85.71% 100.00%
P/EPS -4.39 3.44 8.77 33.72 67.71 10.71 11.13 -
  YoY % -227.62% -60.78% -73.99% -50.20% 532.21% -3.77% -
  Horiz. % -39.44% 30.91% 78.80% 302.96% 608.36% 96.23% 100.00%
EY -22.78 29.08 11.41 2.97 1.48 9.33 8.98 -
  YoY % -178.34% 154.86% 284.18% 100.68% -84.14% 3.90% -
  Horiz. % -253.67% 323.83% 127.06% 33.07% 16.48% 103.90% 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 0.21 0.21 0.23 0.29 0.36 0.36 -7.19%
  YoY % 9.52% 0.00% -8.70% -20.69% -19.44% 0.00% -
  Horiz. % 63.89% 58.33% 58.33% 63.89% 80.56% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS