Highlights

[PWF] YoY Cumulative 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 -     115.60%    YoY -     114.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 106,659 132,953 125,272 133,855 179,218 157,102 130,167 -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 -1,134 4,020 3,651 -136 -1,626 2,514 1,882 -
  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 -479 80 -1,579 247 181 -1,203 -1,036 -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 -1,613 4,100 2,072 111 -1,445 1,311 846 -
  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 -1,613 4,100 2,126 164 -1,122 2,040 902 -
  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 108,272 128,853 123,200 133,744 180,663 155,791 129,321 -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 -1.26 % 3.17 % 1.75 % 0.13 % -0.82 % 2.01 % 0.86 % -
  YoY % -139.75% 81.14% 1,246.15% 115.85% -140.80% 133.72% -
  Horiz. % -146.51% 368.60% 203.49% 15.12% -95.35% 233.72% 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 178.54 223.37 205.64 220.37 293.90 257.99 213.58 -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 -2.70 6.86 4.90 0.27 -1.84 3.35 1.48 -
  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 61.32 76.43 72.02 76.95 103.03 90.32 74.83 -3.26%
  YoY % -19.77% 6.12% -6.41% -25.31% 14.07% 20.70% -
  Horiz. % 81.95% 102.14% 96.24% 102.83% 137.69% 120.70% 100.00%
EPS -0.93 2.36 1.22 0.09 -0.65 1.17 0.52 -
  YoY % -139.41% 93.44% 1,255.56% 113.85% -155.56% 125.00% -
  Horiz. % -178.85% 453.85% 234.62% 17.31% -125.00% 225.00% 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 0.27 0.20 0.18 0.22 0.20 0.29 0.32 -2.79%
  YoY % 35.00% 11.11% -18.18% 10.00% -31.03% -9.38% -
  Horiz. % 84.38% 62.50% 56.25% 68.75% 62.50% 90.62% 100.00%
P/EPS -17.78 6.39 10.89 181.48 -32.61 22.09 46.62 -
  YoY % -378.25% -41.32% -94.00% 656.52% -247.62% -52.62% -
  Horiz. % -38.14% 13.71% 23.36% 389.27% -69.95% 47.38% 100.00%
EY -5.63 15.66 9.18 0.55 -3.07 4.53 2.14 -
  YoY % -135.95% 70.59% 1,569.09% 117.92% -167.77% 111.68% -
  Horiz. % -263.08% 731.78% 428.97% 25.70% -143.46% 211.68% 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 0.24 0.18 0.24 0.31 0.20 0.28 0.30 -3.65%
  YoY % 33.33% -25.00% -22.58% 55.00% -28.57% -6.67% -
  Horiz. % 80.00% 60.00% 80.00% 103.33% 66.67% 93.33% 100.00%
P/EPS -15.93 5.81 14.04 255.56 -31.52 21.19 43.92 -
  YoY % -374.18% -58.62% -94.51% 910.79% -248.75% -51.75% -
  Horiz. % -36.27% 13.23% 31.97% 581.88% -71.77% 48.25% 100.00%
EY -6.28 17.22 7.12 0.39 -3.17 4.72 2.28 -
  YoY % -136.47% 141.85% 1,725.64% 112.30% -167.16% 107.02% -
  Horiz. % -275.44% 755.26% 312.28% 17.11% -139.04% 207.02% 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 0.20 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers