Highlights

[PWF] YoY Quarter Result on 2008-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -62.82%    YoY -     -77.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 62,988 69,798 70,848 84,036 90,293 79,518 71,281 -2.04%
  YoY % -9.76% -1.48% -15.69% -6.93% 13.55% 11.56% -
  Horiz. % 88.37% 97.92% 99.39% 117.89% 126.67% 111.56% 100.00%
PBT -481 1,629 143 -772 1,269 3,090 3,709 -
  YoY % -129.53% 1,039.16% 118.52% -160.84% -58.93% -16.69% -
  Horiz. % -12.97% 43.92% 3.86% -20.81% 34.21% 83.31% 100.00%
Tax -308 -3,663 -719 1,464 1,635 -967 -1,511 -23.28%
  YoY % 91.59% -409.46% -149.11% -10.46% 269.08% 36.00% -
  Horiz. % 20.38% 242.42% 47.58% -96.89% -108.21% 64.00% 100.00%
NP -789 -2,034 -576 692 2,904 2,123 2,198 -
  YoY % 61.21% -253.12% -183.24% -76.17% 36.79% -3.41% -
  Horiz. % -35.90% -92.54% -26.21% 31.48% 132.12% 96.59% 100.00%
NP to SH -789 -2,034 -551 580 2,593 1,601 1,754 -
  YoY % 61.21% -269.15% -195.00% -77.63% 61.96% -8.72% -
  Horiz. % -44.98% -115.96% -31.41% 33.07% 147.83% 91.28% 100.00%
Tax Rate - % 224.86 % 502.80 % - % -128.84 % 31.29 % 40.74 % -
  YoY % 0.00% -55.28% 0.00% 0.00% -511.76% -23.20% -
  Horiz. % 0.00% 551.94% 1,234.17% 0.00% -316.25% 76.80% 100.00%
Total Cost 63,777 71,832 71,424 83,344 87,389 77,395 69,083 -1.32%
  YoY % -11.21% 0.57% -14.30% -4.63% 12.91% 12.03% -
  Horiz. % 92.32% 103.98% 103.39% 120.64% 126.50% 112.03% 100.00%
Net Worth 128,112 127,763 129,791 121,690 121,909 60,935 104,866 3.39%
  YoY % 0.27% -1.56% 6.66% -0.18% 100.06% -41.89% -
  Horiz. % 122.17% 121.83% 123.77% 116.04% 116.25% 58.11% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 128,112 127,763 129,791 121,690 121,909 60,935 104,866 3.39%
  YoY % 0.27% -1.56% 6.66% -0.18% 100.06% -41.89% -
  Horiz. % 122.17% 121.83% 123.77% 116.04% 116.25% 58.11% 100.00%
NOSH 59,865 60,839 61,222 60,845 60,954 60,935 60,968 -0.30%
  YoY % -1.60% -0.62% 0.62% -0.18% 0.03% -0.06% -
  Horiz. % 98.19% 99.79% 100.42% 99.80% 99.98% 99.94% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.25 % -2.91 % -0.81 % 0.82 % 3.22 % 2.67 % 3.08 % -
  YoY % 57.04% -259.26% -198.78% -74.53% 20.60% -13.31% -
  Horiz. % -40.58% -94.48% -26.30% 26.62% 104.55% 86.69% 100.00%
ROE -0.62 % -1.59 % -0.42 % 0.48 % 2.13 % 2.63 % 1.67 % -
  YoY % 61.01% -278.57% -187.50% -77.46% -19.01% 57.49% -
  Horiz. % -37.13% -95.21% -25.15% 28.74% 127.54% 157.49% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 105.22 114.72 115.72 138.11 148.13 130.50 116.91 -1.74%
  YoY % -8.28% -0.86% -16.21% -6.76% 13.51% 11.62% -
  Horiz. % 90.00% 98.13% 98.98% 118.13% 126.70% 111.62% 100.00%
EPS -1.19 -3.40 -0.90 0.95 4.26 2.63 2.88 -
  YoY % 65.00% -277.78% -194.74% -77.70% 61.98% -8.68% -
  Horiz. % -41.32% -118.06% -31.25% 32.99% 147.92% 91.32% 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 2.1400 2.1000 2.1200 2.0000 2.0000 1.0000 1.7200 3.71%
  YoY % 1.90% -0.94% 6.00% 0.00% 100.00% -41.86% -
  Horiz. % 124.42% 122.09% 123.26% 116.28% 116.28% 58.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.21 40.13 40.73 48.31 51.91 45.71 40.98 -2.04%
  YoY % -9.77% -1.47% -15.69% -6.94% 13.56% 11.54% -
  Horiz. % 88.36% 97.93% 99.39% 117.89% 126.67% 111.54% 100.00%
EPS -0.45 -1.17 -0.32 0.33 1.49 0.92 1.01 -
  YoY % 61.54% -265.62% -196.97% -77.85% 61.96% -8.91% -
  Horiz. % -44.55% -115.84% -31.68% 32.67% 147.52% 91.09% 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 0.7365 0.7345 0.7462 0.6996 0.7008 0.3503 0.6029 3.39%
  YoY % 0.27% -1.57% 6.66% -0.17% 100.06% -41.90% -
  Horiz. % 122.16% 121.83% 123.77% 116.04% 116.24% 58.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.4900 0.5100 0.4900 0.6000 0.5400 0.5700 0.6000 -
P/RPS 0.47 0.44 0.42 0.43 0.36 0.44 0.51 -1.35%
  YoY % 6.82% 4.76% -2.33% 19.44% -18.18% -13.73% -
  Horiz. % 92.16% 86.27% 82.35% 84.31% 70.59% 86.27% 100.00%
P/EPS -37.18 -15.25 -54.44 62.94 12.69 21.69 20.86 -
  YoY % -143.80% 71.99% -186.50% 395.98% -41.49% 3.98% -
  Horiz. % -178.24% -73.11% -260.98% 301.73% 60.83% 103.98% 100.00%
EY -2.69 -6.56 -1.84 1.59 7.88 4.61 4.79 -
  YoY % 58.99% -256.52% -215.72% -79.82% 70.93% -3.76% -
  Horiz. % -56.16% -136.95% -38.41% 33.19% 164.51% 96.24% 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 0.23 0.30 0.27 0.57 0.35 -6.76%
  YoY % -4.17% 4.35% -23.33% 11.11% -52.63% 62.86% -
  Horiz. % 65.71% 68.57% 65.71% 85.71% 77.14% 162.86% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 12/03/07 28/02/06 -
Price 0.5000 0.4700 0.4400 0.5600 0.5800 0.6100 0.6800 -
P/RPS 0.48 0.41 0.38 0.41 0.39 0.47 0.58 -3.10%
  YoY % 17.07% 7.89% -7.32% 5.13% -17.02% -18.97% -
  Horiz. % 82.76% 70.69% 65.52% 70.69% 67.24% 81.03% 100.00%
P/EPS -37.94 -14.06 -48.89 58.75 13.63 23.22 23.64 -
  YoY % -169.84% 71.24% -183.22% 331.03% -41.30% -1.78% -
  Horiz. % -160.49% -59.48% -206.81% 248.52% 57.66% 98.22% 100.00%
EY -2.64 -7.11 -2.05 1.70 7.33 4.31 4.23 -
  YoY % 62.87% -246.83% -220.59% -76.81% 70.07% 1.89% -
  Horiz. % -62.41% -168.09% -48.46% 40.19% 173.29% 101.89% 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 0.22 0.21 0.28 0.29 0.61 0.40 -8.81%
  YoY % 4.55% 4.76% -25.00% -3.45% -52.46% 52.50% -
  Horiz. % 57.50% 55.00% 52.50% 70.00% 72.50% 152.50% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers