Highlights

[PWF] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -512.97%    YoY -     57.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 209,284 277,820 260,392 260,856 335,140 312,720 245,284 -2.61%
  YoY % -24.67% 6.69% -0.18% -22.17% 7.17% 27.49% -
  Horiz. % 85.32% 113.26% 106.16% 106.35% 136.63% 127.49% 100.00%
PBT -10,144 10,092 9,508 -6,856 -11,484 -3,808 -15,192 -6.50%
  YoY % -200.52% 6.14% 238.68% 40.30% -201.58% 74.93% -
  Horiz. % 66.77% -66.43% -62.59% 45.13% 75.59% 25.07% 100.00%
Tax -880 -1,776 -4,412 2,840 288 724 3,792 -
  YoY % 50.45% 59.75% -255.35% 886.11% -60.22% -80.91% -
  Horiz. % -23.21% -46.84% -116.35% 74.89% 7.59% 19.09% 100.00%
NP -11,024 8,316 5,096 -4,016 -11,196 -3,084 -11,400 -0.56%
  YoY % -232.56% 63.19% 226.89% 64.13% -263.04% 72.95% -
  Horiz. % 96.70% -72.95% -44.70% 35.23% 98.21% 27.05% 100.00%
NP to SH -11,024 8,316 5,096 -4,204 -9,812 140 -9,112 3.22%
  YoY % -232.56% 63.19% 221.22% 57.15% -7,108.57% 101.54% -
  Horiz. % 120.98% -91.26% -55.93% 46.14% 107.68% -1.54% 100.00%
Tax Rate - % 17.60 % 46.40 % - % - % - % - % -
  YoY % 0.00% -62.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 37.93% 100.00% - - - -
Total Cost 220,308 269,504 255,296 264,872 346,336 315,804 256,684 -2.51%
  YoY % -18.25% 5.57% -3.62% -23.52% 9.67% 23.03% -
  Horiz. % 85.83% 104.99% 99.46% 103.19% 134.93% 123.03% 100.00%
Net Worth 124,946 127,846 121,944 127,578 135,128 95,666 101,109 3.59%
  YoY % -2.27% 4.84% -4.42% -5.59% 41.25% -5.38% -
  Horiz. % 123.58% 126.44% 120.61% 126.18% 133.65% 94.62% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 124,946 127,846 121,944 127,578 135,128 95,666 101,109 3.59%
  YoY % -2.27% 4.84% -4.42% -5.59% 41.25% -5.38% -
  Horiz. % 123.58% 126.44% 120.61% 126.18% 133.65% 94.62% 100.00%
NOSH 59,783 59,741 60,972 60,751 60,868 58,333 60,909 -0.31%
  YoY % 0.07% -2.02% 0.36% -0.19% 4.35% -4.23% -
  Horiz. % 98.15% 98.08% 100.10% 99.74% 99.93% 95.77% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -5.27 % 2.99 % 1.96 % -1.54 % -3.34 % -0.99 % -4.65 % 2.11%
  YoY % -276.25% 52.55% 227.27% 53.89% -237.37% 78.71% -
  Horiz. % 113.33% -64.30% -42.15% 33.12% 71.83% 21.29% 100.00%
ROE -8.82 % 6.50 % 4.18 % -3.30 % -7.26 % 0.15 % -9.01 % -0.35%
  YoY % -235.69% 55.50% 226.67% 54.55% -4,940.00% 101.66% -
  Horiz. % 97.89% -72.14% -46.39% 36.63% 80.58% -1.66% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 350.07 465.04 427.07 429.38 550.60 536.09 402.71 -2.31%
  YoY % -24.72% 8.89% -0.54% -22.02% 2.71% 33.12% -
  Horiz. % 86.93% 115.48% 106.05% 106.62% 136.72% 133.12% 100.00%
EPS -18.44 13.60 12.92 -6.92 -16.12 0.24 -14.96 3.54%
  YoY % -235.59% 5.26% 286.71% 57.07% -6,816.67% 101.60% -
  Horiz. % 123.26% -90.91% -86.36% 46.26% 107.75% -1.60% 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 2.0900 2.1400 2.0000 2.1000 2.2200 1.6400 1.6600 3.91%
  YoY % -2.34% 7.00% -4.76% -5.41% 35.37% -1.20% -
  Horiz. % 125.90% 128.92% 120.48% 126.51% 133.73% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 120.32 159.72 149.70 149.96 192.67 179.78 141.01 -2.61%
  YoY % -24.67% 6.69% -0.17% -22.17% 7.17% 27.49% -
  Horiz. % 85.33% 113.27% 106.16% 106.35% 136.64% 127.49% 100.00%
EPS -6.34 4.78 2.93 -2.42 -5.64 0.08 -5.24 3.22%
  YoY % -232.64% 63.14% 221.07% 57.09% -7,150.00% 101.53% -
  Horiz. % 120.99% -91.22% -55.92% 46.18% 107.63% -1.53% 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 0.7183 0.7350 0.7010 0.7334 0.7768 0.5500 0.5813 3.59%
  YoY % -2.27% 4.85% -4.42% -5.59% 41.24% -5.38% -
  Horiz. % 123.57% 126.44% 120.59% 126.17% 133.63% 94.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4700 0.4300 0.4300 0.5800 0.5600 0.6000 0.6200 -
P/RPS 0.13 0.09 0.10 0.14 0.10 0.11 0.15 -2.35%
  YoY % 44.44% -10.00% -28.57% 40.00% -9.09% -26.67% -
  Horiz. % 86.67% 60.00% 66.67% 93.33% 66.67% 73.33% 100.00%
P/EPS -2.55 3.09 5.14 -8.38 -3.47 250.00 -4.14 -7.75%
  YoY % -182.52% -39.88% 161.34% -141.50% -101.39% 6,138.65% -
  Horiz. % 61.59% -74.64% -124.15% 202.42% 83.82% -6,038.65% 100.00%
EY -39.23 32.37 19.44 -11.93 -28.79 0.40 -24.13 8.43%
  YoY % -221.19% 66.51% 262.95% 58.56% -7,297.50% 101.66% -
  Horiz. % 162.58% -134.15% -80.56% 49.44% 119.31% -1.66% 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 0.22 0.28 0.25 0.37 0.37 -8.29%
  YoY % 10.00% -9.09% -21.43% 12.00% -32.43% 0.00% -
  Horiz. % 59.46% 54.05% 59.46% 75.68% 67.57% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 25/05/06 -
Price 0.4800 0.4500 0.3500 0.4100 0.6200 0.6000 0.6200 -
P/RPS 0.14 0.10 0.08 0.10 0.11 0.11 0.15 -1.14%
  YoY % 40.00% 25.00% -20.00% -9.09% 0.00% -26.67% -
  Horiz. % 93.33% 66.67% 53.33% 66.67% 73.33% 73.33% 100.00%
P/EPS -2.60 3.23 4.19 -5.92 -3.85 250.00 -4.14 -7.45%
  YoY % -180.50% -22.91% 170.78% -53.77% -101.54% 6,138.65% -
  Horiz. % 62.80% -78.02% -101.21% 143.00% 93.00% -6,038.65% 100.00%
EY -38.42 30.93 23.88 -16.88 -26.00 0.40 -24.13 8.05%
  YoY % -224.22% 29.52% 241.47% 35.08% -6,600.00% 101.66% -
  Horiz. % 159.22% -128.18% -98.96% 69.95% 107.75% -1.66% 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 0.18 0.20 0.28 0.37 0.37 -7.61%
  YoY % 9.52% 16.67% -10.00% -28.57% -24.32% 0.00% -
  Horiz. % 62.16% 56.76% 48.65% 54.05% 75.68% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers