Highlights

[PWF] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -83.23%    YoY -     -89.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 214,424 264,381 262,506 272,490 344,428 323,070 279,535 -4.32%
  YoY % -18.90% 0.71% -3.66% -20.89% 6.61% 15.57% -
  Horiz. % 76.71% 94.58% 93.91% 97.48% 123.21% 115.57% 100.00%
PBT 349 5,962 6,833 686 1,946 6,889 6,596 -38.70%
  YoY % -94.15% -12.75% 896.06% -64.75% -71.75% 4.44% -
  Horiz. % 5.29% 90.39% 103.59% 10.40% 29.50% 104.44% 100.00%
Tax -154 -1,293 -6,724 -599 -955 -1,197 -2,492 -37.10%
  YoY % 88.09% 80.77% -1,022.54% 37.28% 20.22% 51.97% -
  Horiz. % 6.18% 51.89% 269.82% 24.04% 38.32% 48.03% 100.00%
NP 195 4,669 109 87 991 5,692 4,104 -39.79%
  YoY % -95.82% 4,183.49% 25.29% -91.22% -82.59% 38.69% -
  Horiz. % 4.75% 113.77% 2.66% 2.12% 24.15% 138.69% 100.00%
NP to SH 195 4,669 163 111 1,018 5,239 4,188 -39.99%
  YoY % -95.82% 2,764.42% 46.85% -89.10% -80.57% 25.10% -
  Horiz. % 4.66% 111.49% 3.89% 2.65% 24.31% 125.10% 100.00%
Tax Rate 44.13 % 21.69 % 98.40 % 87.32 % 49.08 % 17.38 % 37.78 % 2.62%
  YoY % 103.46% -77.96% 12.69% 77.91% 182.39% -54.00% -
  Horiz. % 116.81% 57.41% 260.46% 231.13% 129.91% 46.00% 100.00%
Total Cost 214,229 259,712 262,397 272,403 343,437 317,378 275,431 -4.10%
  YoY % -17.51% -1.02% -3.67% -20.68% 8.21% 15.23% -
  Horiz. % 77.78% 94.29% 95.27% 98.90% 124.69% 115.23% 100.00%
Net Worth 203,765 130,286 130,038 129,499 128,979 138,249 99,266 12.72%
  YoY % 56.40% 0.19% 0.42% 0.40% -6.71% 39.27% -
  Horiz. % 205.27% 131.25% 131.00% 130.46% 129.93% 139.27% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 3,044 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 72.71 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 203,765 130,286 130,038 129,499 128,979 138,249 99,266 12.72%
  YoY % 56.40% 0.19% 0.42% 0.40% -6.71% 39.27% -
  Horiz. % 205.27% 131.25% 131.00% 130.46% 129.93% 139.27% 100.00%
NOSH 59,062 59,764 61,923 61,666 60,839 60,902 60,899 -0.51%
  YoY % -1.17% -3.49% 0.42% 1.36% -0.10% 0.00% -
  Horiz. % 96.98% 98.14% 101.68% 101.26% 99.90% 100.00% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.09 % 1.77 % 0.04 % 0.03 % 0.29 % 1.76 % 1.47 % -37.19%
  YoY % -94.92% 4,325.00% 33.33% -89.66% -83.52% 19.73% -
  Horiz. % 6.12% 120.41% 2.72% 2.04% 19.73% 119.73% 100.00%
ROE 0.10 % 3.58 % 0.13 % 0.09 % 0.79 % 3.79 % 4.22 % -46.38%
  YoY % -97.21% 2,653.85% 44.44% -88.61% -79.16% -10.19% -
  Horiz. % 2.37% 84.83% 3.08% 2.13% 18.72% 89.81% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 363.05 442.37 423.92 441.88 566.13 530.47 459.01 -3.83%
  YoY % -17.93% 4.35% -4.06% -21.95% 6.72% 15.57% -
  Horiz. % 79.09% 96.37% 92.36% 96.27% 123.34% 115.57% 100.00%
EPS 0.33 7.81 0.27 0.18 1.67 8.60 6.88 -39.69%
  YoY % -95.77% 2,792.59% 50.00% -89.22% -80.58% 25.00% -
  Horiz. % 4.80% 113.52% 3.92% 2.62% 24.27% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4500 2.1800 2.1000 2.1000 2.1200 2.2700 1.6300 13.30%
  YoY % 58.26% 3.81% 0.00% -0.94% -6.61% 39.26% -
  Horiz. % 211.66% 133.74% 128.83% 128.83% 130.06% 139.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.27 151.99 150.91 156.65 198.01 185.73 160.70 -4.32%
  YoY % -18.90% 0.72% -3.66% -20.89% 6.61% 15.58% -
  Horiz. % 76.71% 94.58% 93.91% 97.48% 123.22% 115.58% 100.00%
EPS 0.11 2.68 0.09 0.06 0.59 3.01 2.41 -40.19%
  YoY % -95.90% 2,877.78% 50.00% -89.83% -80.40% 24.90% -
  Horiz. % 4.56% 111.20% 3.73% 2.49% 24.48% 124.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1714 0.7490 0.7476 0.7445 0.7415 0.7948 0.5707 12.72%
  YoY % 56.40% 0.19% 0.42% 0.40% -6.71% 39.27% -
  Horiz. % 205.26% 131.24% 131.00% 130.45% 129.93% 139.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4200 0.4900 0.5100 0.4900 0.6000 0.5400 0.5700 -
P/RPS 0.12 0.11 0.12 0.11 0.11 0.10 0.12 -
  YoY % 9.09% -8.33% 9.09% 0.00% 10.00% -16.67% -
  Horiz. % 100.00% 91.67% 100.00% 91.67% 91.67% 83.33% 100.00%
P/EPS 127.21 6.27 193.75 272.22 35.86 6.28 8.29 57.57%
  YoY % 1,928.87% -96.76% -28.83% 659.12% 471.02% -24.25% -
  Horiz. % 1,534.50% 75.63% 2,337.15% 3,283.72% 432.57% 75.75% 100.00%
EY 0.79 15.94 0.52 0.37 2.79 15.93 12.06 -36.48%
  YoY % -95.04% 2,965.38% 40.54% -86.74% -82.49% 32.09% -
  Horiz. % 6.55% 132.17% 4.31% 3.07% 23.13% 132.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.12 0.22 0.24 0.23 0.28 0.24 0.35 -16.33%
  YoY % -45.45% -8.33% 4.35% -17.86% 16.67% -31.43% -
  Horiz. % 34.29% 62.86% 68.57% 65.71% 80.00% 68.57% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 12/03/07 -
Price 0.4350 0.5000 0.4700 0.4400 0.5600 0.5800 0.6100 -
P/RPS 0.12 0.11 0.11 0.10 0.10 0.11 0.13 -1.32%
  YoY % 9.09% 0.00% 10.00% 0.00% -9.09% -15.38% -
  Horiz. % 92.31% 84.62% 84.62% 76.92% 76.92% 84.62% 100.00%
P/EPS 131.75 6.40 178.55 244.44 33.47 6.74 8.87 56.72%
  YoY % 1,958.59% -96.42% -26.96% 630.33% 396.59% -24.01% -
  Horiz. % 1,485.34% 72.15% 2,012.97% 2,755.81% 377.34% 75.99% 100.00%
EY 0.76 15.62 0.56 0.41 2.99 14.83 11.27 -36.17%
  YoY % -95.13% 2,689.29% 36.59% -86.29% -79.84% 31.59% -
  Horiz. % 6.74% 138.60% 4.97% 3.64% 26.53% 131.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.13 0.23 0.22 0.21 0.26 0.26 0.37 -15.98%
  YoY % -43.48% 4.55% 4.76% -19.23% 0.00% -29.73% -
  Horiz. % 35.14% 62.16% 59.46% 56.76% 70.27% 70.27% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
4. What are my stock tips? kcchongnz kcchongnz blog
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. DUFU technology product used for Covid-19 detection? News1
7. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers