Highlights

[PWF] YoY 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 -     215.60%    YoY -     -8.72%
Quarter Report


View:


Show?  YoY % Horiz. %

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 54,338 63,498 59,536 68,644 95,433 78,922 68,846 -3.86%
  YoY % -14.43% 6.65% -13.27% -28.07% 20.92% 14.64% -
  Horiz. % 78.93% 92.23% 86.48% 99.71% 138.62% 114.64% 100.00%
PBT 1,402 1,497 1,684 1,578 1,245 3,466 5,680 -20.78%
  YoY % -6.35% -11.10% 6.72% 26.75% -64.08% -38.98% -
  Horiz. % 24.68% 26.36% 29.65% 27.78% 21.92% 61.02% 100.00%
Tax -259 524 -886 -463 109 -1,384 -1,984 -28.75%
  YoY % -149.43% 159.14% -91.36% -524.77% 107.88% 30.24% -
  Horiz. % 13.05% -26.41% 44.66% 23.34% -5.49% 69.76% 100.00%
NP 1,143 2,021 798 1,115 1,354 2,082 3,696 -17.75%
  YoY % -43.44% 153.26% -28.43% -17.65% -34.97% -43.67% -
  Horiz. % 30.93% 54.68% 21.59% 30.17% 36.63% 56.33% 100.00%
NP to SH 1,143 2,021 798 1,215 1,331 2,005 3,180 -15.67%
  YoY % -43.44% 153.26% -34.32% -8.72% -33.62% -36.95% -
  Horiz. % 35.94% 63.55% 25.09% 38.21% 41.86% 63.05% 100.00%
Tax Rate 18.47 % -35.00 % 52.61 % 29.34 % -8.76 % 39.93 % 34.93 % -10.07%
  YoY % 152.77% -166.53% 79.31% 434.93% -121.94% 14.31% -
  Horiz. % 52.88% -100.20% 150.62% 84.00% -25.08% 114.31% 100.00%
Total Cost 53,195 61,477 58,738 67,529 94,079 76,840 65,150 -3.32%
  YoY % -13.47% 4.66% -13.02% -28.22% 22.43% 17.94% -
  Horiz. % 81.65% 94.36% 90.16% 103.65% 144.40% 117.94% 100.00%
Net Worth 128,662 128,672 121,654 129,437 136,746 101,773 105,390 3.38%
  YoY % -0.01% 5.77% -6.01% -5.35% 34.36% -3.43% -
  Horiz. % 122.08% 122.09% 115.43% 122.82% 129.75% 96.57% 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 128,662 128,672 121,654 129,437 136,746 101,773 105,390 3.38%
  YoY % -0.01% 5.77% -6.01% -5.35% 34.36% -3.43% -
  Horiz. % 122.08% 122.09% 115.43% 122.82% 129.75% 96.57% 100.00%
NOSH 59,842 59,296 60,827 61,055 60,776 60,942 60,919 -0.30%
  YoY % 0.92% -2.52% -0.37% 0.46% -0.27% 0.04% -
  Horiz. % 98.23% 97.34% 99.85% 100.22% 99.76% 100.04% 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 2.10 % 3.18 % 1.34 % 1.62 % 1.42 % 2.64 % 5.37 % -14.47%
  YoY % -33.96% 137.31% -17.28% 14.08% -46.21% -50.84% -
  Horiz. % 39.11% 59.22% 24.95% 30.17% 26.44% 49.16% 100.00%
ROE 0.89 % 1.57 % 0.66 % 0.94 % 0.97 % 1.97 % 3.02 % -18.41%
  YoY % -43.31% 137.88% -29.79% -3.09% -50.76% -34.77% -
  Horiz. % 29.47% 51.99% 21.85% 31.13% 32.12% 65.23% 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 90.80 107.09 97.88 112.43 157.02 129.50 113.01 -3.58%
  YoY % -15.21% 9.41% -12.94% -28.40% 21.25% 14.59% -
  Horiz. % 80.35% 94.76% 86.61% 99.49% 138.94% 114.59% 100.00%
EPS 1.91 3.38 2.28 1.99 2.19 3.29 5.22 -15.41%
  YoY % -43.49% 48.25% 14.57% -9.13% -33.43% -36.97% -
  Horiz. % 36.59% 64.75% 43.68% 38.12% 41.95% 63.03% 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 31.24 36.50 34.23 39.46 54.86 45.37 39.58 -3.86%
  YoY % -14.41% 6.63% -13.25% -28.07% 20.92% 14.63% -
  Horiz. % 78.93% 92.22% 86.48% 99.70% 138.61% 114.63% 100.00%
EPS 0.66 1.16 0.46 0.70 0.77 1.15 1.83 -15.62%
  YoY % -43.10% 152.17% -34.29% -9.09% -33.04% -37.16% -
  Horiz. % 36.07% 63.39% 25.14% 38.25% 42.08% 62.84% 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 0.7397 0.7397 0.6994 0.7441 0.7861 0.5851 0.6059 3.38%
  YoY % 0.00% 5.76% -6.01% -5.34% 34.35% -3.43% -
  Horiz. % 122.08% 122.08% 115.43% 122.81% 129.74% 96.57% 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 0.53 0.41 0.39 0.44 0.38 0.57 0.61 -2.31%
  YoY % 29.27% 5.13% -11.36% 15.79% -33.33% -6.56% -
  Horiz. % 86.89% 67.21% 63.93% 72.13% 62.30% 93.44% 100.00%
P/EPS 25.13 12.91 28.97 24.62 27.40 22.49 13.22 11.29%
  YoY % 94.66% -55.44% 17.67% -10.15% 21.83% 70.12% -
  Horiz. % 190.09% 97.66% 219.14% 186.23% 207.26% 170.12% 100.00%
EY 3.98 7.75 3.45 4.06 3.65 4.45 7.57 -10.15%
  YoY % -48.65% 124.64% -15.02% 11.23% -17.98% -41.22% -
  Horiz. % 52.58% 102.38% 45.57% 53.63% 48.22% 58.78% 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 0.47 0.37 0.50 0.61 0.37 0.55 0.58 -3.44%
  YoY % 27.03% -26.00% -18.03% 64.86% -32.73% -5.17% -
  Horiz. % 81.03% 63.79% 86.21% 105.17% 63.79% 94.83% 100.00%
P/EPS 22.51 11.74 37.35 34.67 26.48 21.58 12.45 10.36%
  YoY % 91.74% -68.57% 7.73% 30.93% 22.71% 73.33% -
  Horiz. % 180.80% 94.30% 300.00% 278.47% 212.69% 173.33% 100.00%
EY 4.44 8.52 2.68 2.88 3.78 4.63 8.03 -9.40%
  YoY % -47.89% 217.91% -6.94% -23.81% -18.36% -42.34% -
  Horiz. % 55.29% 106.10% 33.37% 35.87% 47.07% 57.66% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers