Highlights

[PWF] YoY Cumulative Quarter Result on 2008-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     54.26%    YoY -     -155.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 132,953 125,272 133,855 179,218 157,102 130,167 124,405 1.11%
  YoY % 6.13% -6.41% -25.31% 14.08% 20.69% 4.63% -
  Horiz. % 106.87% 100.70% 107.60% 144.06% 126.28% 104.63% 100.00%
PBT 4,020 3,651 -136 -1,626 2,514 1,882 5,554 -5.24%
  YoY % 10.11% 2,784.56% 91.64% -164.68% 33.58% -66.11% -
  Horiz. % 72.38% 65.74% -2.45% -29.28% 45.26% 33.89% 100.00%
Tax 80 -1,579 247 181 -1,203 -1,036 -1,919 -
  YoY % 105.07% -739.27% 36.46% 115.05% -16.12% 46.01% -
  Horiz. % -4.17% 82.28% -12.87% -9.43% 62.69% 53.99% 100.00%
NP 4,100 2,072 111 -1,445 1,311 846 3,635 2.03%
  YoY % 97.88% 1,766.67% 107.68% -210.22% 54.96% -76.73% -
  Horiz. % 112.79% 57.00% 3.05% -39.75% 36.07% 23.27% 100.00%
NP to SH 4,100 2,126 164 -1,122 2,040 902 2,983 5.44%
  YoY % 92.85% 1,196.34% 114.62% -155.00% 126.16% -69.76% -
  Horiz. % 137.45% 71.27% 5.50% -37.61% 68.39% 30.24% 100.00%
Tax Rate -1.99 % 43.25 % - % - % 47.85 % 55.05 % 34.55 % -
  YoY % -104.60% 0.00% 0.00% 0.00% -13.08% 59.33% -
  Horiz. % -5.76% 125.18% 0.00% 0.00% 138.49% 159.33% 100.00%
Total Cost 128,853 123,200 133,744 180,663 155,791 129,321 120,770 1.09%
  YoY % 4.59% -7.88% -25.97% 15.96% 20.47% 7.08% -
  Horiz. % 106.69% 102.01% 110.74% 149.59% 129.00% 107.08% 100.00%
Net Worth 129,160 121,833 128,770 137,201 101,695 105,436 90,707 6.06%
  YoY % 6.01% -5.39% -6.14% 34.91% -3.55% 16.24% -
  Horiz. % 142.39% 134.31% 141.96% 151.26% 112.11% 116.24% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 129,160 121,833 128,770 137,201 101,695 105,436 90,707 6.06%
  YoY % 6.01% -5.39% -6.14% 34.91% -3.55% 16.24% -
  Horiz. % 142.39% 134.31% 141.96% 151.26% 112.11% 116.24% 100.00%
NOSH 59,521 60,916 60,740 60,978 60,895 60,945 60,877 -0.37%
  YoY % -2.29% 0.29% -0.39% 0.14% -0.08% 0.11% -
  Horiz. % 97.77% 100.06% 99.78% 100.17% 100.03% 100.11% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.08 % 1.65 % 0.08 % -0.81 % 0.83 % 0.65 % 2.92 % 0.89%
  YoY % 86.67% 1,962.50% 109.88% -197.59% 27.69% -77.74% -
  Horiz. % 105.48% 56.51% 2.74% -27.74% 28.42% 22.26% 100.00%
ROE 3.17 % 1.75 % 0.13 % -0.82 % 2.01 % 0.86 % 3.29 % -0.62%
  YoY % 81.14% 1,246.15% 115.85% -140.80% 133.72% -73.86% -
  Horiz. % 96.35% 53.19% 3.95% -24.92% 61.09% 26.14% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 223.37 205.64 220.37 293.90 257.99 213.58 204.35 1.49%
  YoY % 8.62% -6.68% -25.02% 13.92% 20.79% 4.52% -
  Horiz. % 109.31% 100.63% 107.84% 143.82% 126.25% 104.52% 100.00%
EPS 6.86 4.90 0.27 -1.84 3.35 1.48 4.90 5.77%
  YoY % 40.00% 1,714.81% 114.67% -154.93% 126.35% -69.80% -
  Horiz. % 140.00% 100.00% 5.51% -37.55% 68.37% 30.20% 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 2.1700 2.0000 2.1200 2.2500 1.6700 1.7300 1.4900 6.46%
  YoY % 8.50% -5.66% -5.78% 34.73% -3.47% 16.11% -
  Horiz. % 145.64% 134.23% 142.28% 151.01% 112.08% 116.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 76.43 72.02 76.95 103.03 90.32 74.83 71.52 1.11%
  YoY % 6.12% -6.41% -25.31% 14.07% 20.70% 4.63% -
  Horiz. % 106.87% 100.70% 107.59% 144.06% 126.29% 104.63% 100.00%
EPS 2.36 1.22 0.09 -0.65 1.17 0.52 1.71 5.51%
  YoY % 93.44% 1,255.56% 113.85% -155.56% 125.00% -69.59% -
  Horiz. % 138.01% 71.35% 5.26% -38.01% 68.42% 30.41% 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 0.7425 0.7004 0.7403 0.7888 0.5846 0.6061 0.5215 6.06%
  YoY % 6.01% -5.39% -6.15% 34.93% -3.55% 16.22% -
  Horiz. % 142.38% 134.30% 141.96% 151.26% 112.10% 116.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.4400 0.3800 0.4900 0.6000 0.7400 0.6900 0.5400 -
P/RPS 0.20 0.18 0.22 0.20 0.29 0.32 0.26 -4.28%
  YoY % 11.11% -18.18% 10.00% -31.03% -9.38% 23.08% -
  Horiz. % 76.92% 69.23% 84.62% 76.92% 111.54% 123.08% 100.00%
P/EPS 6.39 10.89 181.48 -32.61 22.09 46.62 11.02 -8.68%
  YoY % -41.32% -94.00% 656.52% -247.62% -52.62% 323.05% -
  Horiz. % 57.99% 98.82% 1,646.82% -295.92% 200.45% 423.05% 100.00%
EY 15.66 9.18 0.55 -3.07 4.53 2.14 9.07 9.52%
  YoY % 70.59% 1,569.09% 117.92% -167.77% 111.68% -76.41% -
  Horiz. % 172.66% 101.21% 6.06% -33.85% 49.94% 23.59% 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 0.19 0.23 0.27 0.44 0.40 0.36 -9.33%
  YoY % 5.26% -17.39% -14.81% -38.64% 10.00% 11.11% -
  Horiz. % 55.56% 52.78% 63.89% 75.00% 122.22% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 -
Price 0.4000 0.4900 0.6900 0.5800 0.7100 0.6500 0.5600 -
P/RPS 0.18 0.24 0.31 0.20 0.28 0.30 0.27 -6.53%
  YoY % -25.00% -22.58% 55.00% -28.57% -6.67% 11.11% -
  Horiz. % 66.67% 88.89% 114.81% 74.07% 103.70% 111.11% 100.00%
P/EPS 5.81 14.04 255.56 -31.52 21.19 43.92 11.43 -10.66%
  YoY % -58.62% -94.51% 910.79% -248.75% -51.75% 284.25% -
  Horiz. % 50.83% 122.83% 2,235.87% -275.77% 185.39% 384.25% 100.00%
EY 17.22 7.12 0.39 -3.17 4.72 2.28 8.75 11.94%
  YoY % 141.85% 1,725.64% 112.30% -167.16% 107.02% -73.94% -
  Horiz. % 196.80% 81.37% 4.46% -36.23% 53.94% 26.06% 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 0.18 0.25 0.33 0.26 0.43 0.38 0.38 -11.70%
  YoY % -28.00% -24.24% 26.92% -39.53% 13.16% 0.00% -
  Horiz. % 47.37% 65.79% 86.84% 68.42% 113.16% 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.
 


 

216  172  564  1344 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 HSI-H8F 0.405-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.34+0.005 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers