Highlights

[PWF] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     139.04%    YoY -     -83.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 201,393 196,789 201,642 260,392 232,777 200,017 192,718 0.74%
  YoY % 2.34% -2.41% -22.56% 11.86% 16.38% 3.79% -
  Horiz. % 104.50% 102.11% 104.63% 135.12% 120.79% 103.79% 100.00%
PBT 6,443 5,014 543 2,718 5,620 3,506 7,569 -2.65%
  YoY % 28.50% 823.39% -80.02% -51.64% 60.30% -53.68% -
  Horiz. % 85.12% 66.24% 7.17% 35.91% 74.25% 46.32% 100.00%
Tax -985 -2,872 120 -2,419 -2,832 -1,525 -2,247 -12.84%
  YoY % 65.70% -2,493.33% 104.96% 14.58% -85.70% 32.13% -
  Horiz. % 43.84% 127.81% -5.34% 107.65% 126.03% 67.87% 100.00%
NP 5,458 2,142 663 299 2,788 1,981 5,322 0.42%
  YoY % 154.81% 223.08% 121.74% -89.28% 40.74% -62.78% -
  Horiz. % 102.56% 40.25% 12.46% 5.62% 52.39% 37.22% 100.00%
NP to SH 5,458 2,142 662 438 2,646 2,502 4,382 3.73%
  YoY % 154.81% 223.56% 51.14% -83.45% 5.76% -42.90% -
  Horiz. % 124.56% 48.88% 15.11% 10.00% 60.38% 57.10% 100.00%
Tax Rate 15.29 % 57.28 % -22.10 % 89.00 % 50.39 % 43.50 % 29.69 % -10.47%
  YoY % -73.31% 359.19% -124.83% 76.62% 15.84% 46.51% -
  Horiz. % 51.50% 192.93% -74.44% 299.76% 169.72% 146.51% 100.00%
Total Cost 195,935 194,647 200,979 260,093 229,989 198,036 187,396 0.75%
  YoY % 0.66% -3.15% -22.73% 13.09% 16.13% 5.68% -
  Horiz. % 104.56% 103.87% 107.25% 138.79% 122.73% 105.68% 100.00%
Net Worth 119,170 119,236 129,363 135,658 104,254 103,489 92,637 4.28%
  YoY % -0.06% -7.83% -4.64% 30.12% 0.74% 11.71% -
  Horiz. % 128.64% 128.71% 139.64% 146.44% 112.54% 111.71% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 119,170 119,236 129,363 135,658 104,254 103,489 92,637 4.28%
  YoY % -0.06% -7.83% -4.64% 30.12% 0.74% 11.71% -
  Horiz. % 128.64% 128.71% 139.64% 146.44% 112.54% 111.71% 100.00%
NOSH 59,585 59,618 60,733 60,833 60,967 60,875 60,945 -0.38%
  YoY % -0.06% -1.84% -0.16% -0.22% 0.15% -0.11% -
  Horiz. % 97.77% 97.82% 99.65% 99.82% 100.04% 99.89% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.71 % 1.09 % 0.33 % 0.11 % 1.20 % 0.99 % 2.76 % -0.30%
  YoY % 148.62% 230.30% 200.00% -90.83% 21.21% -64.13% -
  Horiz. % 98.19% 39.49% 11.96% 3.99% 43.48% 35.87% 100.00%
ROE 4.58 % 1.80 % 0.51 % 0.32 % 2.54 % 2.42 % 4.73 % -0.54%
  YoY % 154.44% 252.94% 59.38% -87.40% 4.96% -48.84% -
  Horiz. % 96.83% 38.05% 10.78% 6.77% 53.70% 51.16% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 337.99 330.08 332.01 428.04 381.80 328.57 316.21 1.12%
  YoY % 2.40% -0.58% -22.43% 12.11% 16.20% 3.91% -
  Horiz. % 106.89% 104.39% 105.00% 135.37% 120.74% 103.91% 100.00%
EPS 7.40 6.05 1.09 0.72 4.34 4.11 7.19 0.48%
  YoY % 22.31% 455.05% 51.39% -83.41% 5.60% -42.84% -
  Horiz. % 102.92% 84.14% 15.16% 10.01% 60.36% 57.16% 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 2.0000 2.0000 2.1300 2.2300 1.7100 1.7000 1.5200 4.68%
  YoY % 0.00% -6.10% -4.48% 30.41% 0.59% 11.84% -
  Horiz. % 131.58% 131.58% 140.13% 146.71% 112.50% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 115.78 113.13 115.92 149.70 133.82 114.99 110.79 0.74%
  YoY % 2.34% -2.41% -22.57% 11.87% 16.38% 3.79% -
  Horiz. % 104.50% 102.11% 104.63% 135.12% 120.79% 103.79% 100.00%
EPS 3.14 1.23 0.38 0.25 1.52 1.44 2.52 3.73%
  YoY % 155.28% 223.68% 52.00% -83.55% 5.56% -42.86% -
  Horiz. % 124.60% 48.81% 15.08% 9.92% 60.32% 57.14% 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 0.6851 0.6855 0.7437 0.7799 0.5994 0.5949 0.5326 4.28%
  YoY % -0.06% -7.83% -4.64% 30.11% 0.76% 11.70% -
  Horiz. % 128.63% 128.71% 139.64% 146.43% 112.54% 111.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4500 0.4800 0.4400 0.5000 0.6000 0.6100 0.5200 -
P/RPS 0.13 0.15 0.13 0.12 0.16 0.19 0.16 -3.40%
  YoY % -13.33% 15.38% 8.33% -25.00% -15.79% 18.75% -
  Horiz. % 81.25% 93.75% 81.25% 75.00% 100.00% 118.75% 100.00%
P/EPS 4.91 13.36 40.37 69.44 13.82 14.84 7.23 -6.24%
  YoY % -63.25% -66.91% -41.86% 402.46% -6.87% 105.26% -
  Horiz. % 67.91% 184.79% 558.37% 960.44% 191.15% 205.26% 100.00%
EY 20.36 7.49 2.48 1.44 7.23 6.74 13.83 6.65%
  YoY % 171.83% 202.02% 72.22% -80.08% 7.27% -51.27% -
  Horiz. % 147.22% 54.16% 17.93% 10.41% 52.28% 48.73% 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 0.24 0.21 0.22 0.35 0.36 0.34 -6.30%
  YoY % -4.17% 14.29% -4.55% -37.14% -2.78% 5.88% -
  Horiz. % 67.65% 70.59% 61.76% 64.71% 102.94% 105.88% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.4200 0.4200 0.4900 0.6500 0.6200 0.6100 0.4700 -
P/RPS 0.12 0.13 0.15 0.15 0.16 0.19 0.15 -3.65%
  YoY % -7.69% -13.33% 0.00% -6.25% -15.79% 26.67% -
  Horiz. % 80.00% 86.67% 100.00% 100.00% 106.67% 126.67% 100.00%
P/EPS 4.59 11.69 44.95 90.28 14.29 14.84 6.54 -5.73%
  YoY % -60.74% -73.99% -50.21% 531.77% -3.71% 126.91% -
  Horiz. % 70.18% 178.75% 687.31% 1,380.43% 218.50% 226.91% 100.00%
EY 21.81 8.55 2.22 1.11 7.00 6.74 15.30 6.08%
  YoY % 155.09% 285.14% 100.00% -84.14% 3.86% -55.95% -
  Horiz. % 142.55% 55.88% 14.51% 7.25% 45.75% 44.05% 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 0.21 0.23 0.29 0.36 0.36 0.31 -6.28%
  YoY % 0.00% -8.70% -20.69% -19.44% 0.00% 16.13% -
  Horiz. % 67.74% 67.74% 74.19% 93.55% 116.13% 116.13% 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.
 


 

258  179  567  1292 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.21-0.015 
 HSI-C7K 0.345+0.01 
 IFCAMSC 0.54+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

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. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
8. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
Partners & Brokers