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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS