Highlights

[PWF] YoY Quarter Result on 2009-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -59.01%    YoY -     -68.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 55,478 68,440 71,517 67,787 81,174 75,675 69,850 -3.76%
  YoY % -18.94% -4.30% 5.50% -16.49% 7.27% 8.34% -
  Horiz. % 79.42% 97.98% 102.39% 97.05% 116.21% 108.34% 100.00%
PBT -2,982 2,423 1,363 679 4,344 3,106 1,625 -
  YoY % -223.07% 77.77% 100.74% -84.37% 39.86% 91.14% -
  Horiz. % -183.51% 149.11% 83.88% 41.78% 267.32% 191.14% 100.00%
Tax -354 -1,065 -1,293 -127 -2,600 -1,629 -489 -5.24%
  YoY % 66.76% 17.63% -918.11% 95.12% -59.61% -233.13% -
  Horiz. % 72.39% 217.79% 264.42% 25.97% 531.70% 333.13% 100.00%
NP -3,336 1,358 70 552 1,744 1,477 1,136 -
  YoY % -345.66% 1,840.00% -87.32% -68.35% 18.08% 30.02% -
  Horiz. % -293.66% 119.54% 6.16% 48.59% 153.52% 130.02% 100.00%
NP to SH -3,336 1,358 70 498 1,560 606 1,601 -
  YoY % -345.66% 1,840.00% -85.94% -68.08% 157.43% -62.15% -
  Horiz. % -208.37% 84.82% 4.37% 31.11% 97.44% 37.85% 100.00%
Tax Rate - % 43.95 % 94.86 % 18.70 % 59.85 % 52.45 % 30.09 % -
  YoY % 0.00% -53.67% 407.27% -68.76% 14.11% 74.31% -
  Horiz. % 0.00% 146.06% 315.25% 62.15% 198.90% 174.31% 100.00%
Total Cost 58,814 67,082 71,447 67,235 79,430 74,198 68,714 -2.56%
  YoY % -12.33% -6.11% 6.26% -15.35% 7.05% 7.98% -
  Horiz. % 85.59% 97.62% 103.98% 97.85% 115.60% 107.98% 100.00%
Net Worth 125,548 82,181 121,714 129,358 135,890 104,672 103,486 3.27%
  YoY % 52.77% -32.48% -5.91% -4.81% 29.82% 1.15% -
  Horiz. % 121.32% 79.41% 117.61% 125.00% 131.31% 101.15% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 125,548 82,181 121,714 129,358 135,890 104,672 103,486 3.27%
  YoY % 52.77% -32.48% -5.91% -4.81% 29.82% 1.15% -
  Horiz. % 121.32% 79.41% 117.61% 125.00% 131.31% 101.15% 100.00%
NOSH 59,784 41,090 60,857 60,731 60,937 61,212 60,874 -0.30%
  YoY % 45.49% -32.48% 0.21% -0.34% -0.45% 0.55% -
  Horiz. % 98.21% 67.50% 99.97% 99.77% 100.10% 100.55% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.01 % 1.98 % 0.10 % 0.81 % 2.15 % 1.95 % 1.63 % -
  YoY % -403.54% 1,880.00% -87.65% -62.33% 10.26% 19.63% -
  Horiz. % -368.71% 121.47% 6.13% 49.69% 131.90% 119.63% 100.00%
ROE -2.66 % 1.65 % 0.06 % 0.38 % 1.15 % 0.58 % 1.55 % -
  YoY % -261.21% 2,650.00% -84.21% -66.96% 98.28% -62.58% -
  Horiz. % -171.61% 106.45% 3.87% 24.52% 74.19% 37.42% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 92.80 166.56 117.52 111.62 133.21 123.63 114.74 -3.47%
  YoY % -44.28% 41.73% 5.29% -16.21% 7.75% 7.75% -
  Horiz. % 80.88% 145.16% 102.42% 97.28% 116.10% 107.75% 100.00%
EPS -5.58 2.37 1.15 0.82 2.56 0.99 2.63 -
  YoY % -335.44% 106.09% 40.24% -67.97% 158.59% -62.36% -
  Horiz. % -212.17% 90.11% 43.73% 31.18% 97.34% 37.64% 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 2.1000 2.0000 2.0000 2.1300 2.2300 1.7100 1.7000 3.58%
  YoY % 5.00% 0.00% -6.10% -4.48% 30.41% 0.59% -
  Horiz. % 123.53% 117.65% 117.65% 125.29% 131.18% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.89 39.35 41.11 38.97 46.67 43.50 40.16 -3.77%
  YoY % -18.96% -4.28% 5.49% -16.50% 7.29% 8.32% -
  Horiz. % 79.41% 97.98% 102.37% 97.04% 116.21% 108.32% 100.00%
EPS -1.92 0.78 0.04 0.29 0.90 0.35 0.92 -
  YoY % -346.15% 1,850.00% -86.21% -67.78% 157.14% -61.96% -
  Horiz. % -208.70% 84.78% 4.35% 31.52% 97.83% 38.04% 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 0.7218 0.4725 0.6997 0.7437 0.7812 0.6018 0.5949 3.27%
  YoY % 52.76% -32.47% -5.92% -4.80% 29.81% 1.16% -
  Horiz. % 121.33% 79.43% 117.62% 125.01% 131.32% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.4400 0.4500 0.4800 0.4400 0.5000 0.6000 0.6100 -
P/RPS 0.47 0.27 0.41 0.39 0.38 0.49 0.53 -1.98%
  YoY % 74.07% -34.15% 5.13% 2.63% -22.45% -7.55% -
  Horiz. % 88.68% 50.94% 77.36% 73.58% 71.70% 92.45% 100.00%
P/EPS -7.89 13.62 417.31 53.66 19.53 60.61 23.19 -
  YoY % -157.93% -96.74% 677.69% 174.76% -67.78% 161.36% -
  Horiz. % -34.02% 58.73% 1,799.53% 231.39% 84.22% 261.36% 100.00%
EY -12.68 7.34 0.24 1.86 5.12 1.65 4.31 -
  YoY % -272.75% 2,958.33% -87.10% -63.67% 210.30% -61.72% -
  Horiz. % -294.20% 170.30% 5.57% 43.16% 118.79% 38.28% 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 0.23 0.24 0.21 0.22 0.35 0.36 -8.58%
  YoY % -8.70% -4.17% 14.29% -4.55% -37.14% -2.78% -
  Horiz. % 58.33% 63.89% 66.67% 58.33% 61.11% 97.22% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.4800 0.4200 0.4200 0.4900 0.6500 0.6200 0.6100 -
P/RPS 0.52 0.25 0.36 0.44 0.49 0.50 0.53 -0.32%
  YoY % 108.00% -30.56% -18.18% -10.20% -2.00% -5.66% -
  Horiz. % 98.11% 47.17% 67.92% 83.02% 92.45% 94.34% 100.00%
P/EPS -8.60 12.71 365.14 59.76 25.39 62.63 23.19 -
  YoY % -167.66% -96.52% 511.01% 135.37% -59.46% 170.07% -
  Horiz. % -37.08% 54.81% 1,574.56% 257.70% 109.49% 270.07% 100.00%
EY -11.63 7.87 0.27 1.67 3.94 1.60 4.31 -
  YoY % -247.78% 2,814.81% -83.83% -57.61% 146.25% -62.88% -
  Horiz. % -269.84% 182.60% 6.26% 38.75% 91.42% 37.12% 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 0.21 0.21 0.23 0.29 0.36 0.36 -7.19%
  YoY % 9.52% 0.00% -8.70% -20.69% -19.44% 0.00% -
  Horiz. % 63.89% 58.33% 58.33% 63.89% 80.56% 100.00% 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
 
 

563  198  589  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.085+0.005 
 SUPERMX 9.73+0.52 
 IRIS 0.265+0.005 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. 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
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS