Highlights

[PWF] YoY 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 -     -210.64%    YoY -     -195.00%
Quarter Report


View:


Show?  YoY % Horiz. %

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 52,287 62,988 69,798 70,848 84,036 90,293 79,518 -6.74%
  YoY % -16.99% -9.76% -1.48% -15.69% -6.93% 13.55% -
  Horiz. % 65.75% 79.21% 87.78% 89.10% 105.68% 113.55% 100.00%
PBT 4,465 -481 1,629 143 -772 1,269 3,090 6.32%
  YoY % 1,028.27% -129.53% 1,039.16% 118.52% -160.84% -58.93% -
  Horiz. % 144.50% -15.57% 52.72% 4.63% -24.98% 41.07% 100.00%
Tax 679 -308 -3,663 -719 1,464 1,635 -967 -
  YoY % 320.45% 91.59% -409.46% -149.11% -10.46% 269.08% -
  Horiz. % -70.22% 31.85% 378.80% 74.35% -151.40% -169.08% 100.00%
NP 5,144 -789 -2,034 -576 692 2,904 2,123 15.88%
  YoY % 751.96% 61.21% -253.12% -183.24% -76.17% 36.79% -
  Horiz. % 242.30% -37.16% -95.81% -27.13% 32.60% 136.79% 100.00%
NP to SH 5,144 -789 -2,034 -551 580 2,593 1,601 21.45%
  YoY % 751.96% 61.21% -269.15% -195.00% -77.63% 61.96% -
  Horiz. % 321.30% -49.28% -127.05% -34.42% 36.23% 161.96% 100.00%
Tax Rate -15.21 % - % 224.86 % 502.80 % - % -128.84 % 31.29 % -
  YoY % 0.00% 0.00% -55.28% 0.00% 0.00% -511.76% -
  Horiz. % -48.61% 0.00% 718.63% 1,606.90% 0.00% -411.76% 100.00%
Total Cost 47,143 63,777 71,832 71,424 83,344 87,389 77,395 -7.92%
  YoY % -26.08% -11.21% 0.57% -14.30% -4.63% 12.91% -
  Horiz. % 60.91% 82.40% 92.81% 92.29% 107.69% 112.91% 100.00%
Net Worth 216,619 128,112 127,763 129,791 121,690 121,909 60,935 23.52%
  YoY % 69.09% 0.27% -1.56% 6.66% -0.18% 100.06% -
  Horiz. % 355.49% 210.24% 209.67% 213.00% 199.70% 200.06% 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 - - - - - - - -
  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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 216,619 128,112 127,763 129,791 121,690 121,909 60,935 23.52%
  YoY % 69.09% 0.27% -1.56% 6.66% -0.18% 100.06% -
  Horiz. % 355.49% 210.24% 209.67% 213.00% 199.70% 200.06% 100.00%
NOSH 59,674 59,865 60,839 61,222 60,845 60,954 60,935 -0.35%
  YoY % -0.32% -1.60% -0.62% 0.62% -0.18% 0.03% -
  Horiz. % 97.93% 98.24% 99.84% 100.47% 99.85% 100.03% 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 9.84 % -1.25 % -2.91 % -0.81 % 0.82 % 3.22 % 2.67 % 24.26%
  YoY % 887.20% 57.04% -259.26% -198.78% -74.53% 20.60% -
  Horiz. % 368.54% -46.82% -108.99% -30.34% 30.71% 120.60% 100.00%
ROE 2.37 % -0.62 % -1.59 % -0.42 % 0.48 % 2.13 % 2.63 % -1.72%
  YoY % 482.26% 61.01% -278.57% -187.50% -77.46% -19.01% -
  Horiz. % 90.11% -23.57% -60.46% -15.97% 18.25% 80.99% 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 87.62 105.22 114.72 115.72 138.11 148.13 130.50 -6.42%
  YoY % -16.73% -8.28% -0.86% -16.21% -6.76% 13.51% -
  Horiz. % 67.14% 80.63% 87.91% 88.67% 105.83% 113.51% 100.00%
EPS 8.61 -1.19 -3.40 -0.90 0.95 4.26 2.63 21.83%
  YoY % 823.53% 65.00% -277.78% -194.74% -77.70% 61.98% -
  Horiz. % 327.38% -45.25% -129.28% -34.22% 36.12% 161.98% 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 3.6300 2.1400 2.1000 2.1200 2.0000 2.0000 1.0000 23.95%
  YoY % 69.63% 1.90% -0.94% 6.00% 0.00% 100.00% -
  Horiz. % 363.00% 214.00% 210.00% 212.00% 200.00% 200.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.06 36.21 40.13 40.73 48.31 51.91 45.71 -6.74%
  YoY % -16.98% -9.77% -1.47% -15.69% -6.94% 13.56% -
  Horiz. % 65.76% 79.22% 87.79% 89.11% 105.69% 113.56% 100.00%
EPS 2.96 -0.45 -1.17 -0.32 0.33 1.49 0.92 21.48%
  YoY % 757.78% 61.54% -265.62% -196.97% -77.85% 61.96% -
  Horiz. % 321.74% -48.91% -127.17% -34.78% 35.87% 161.96% 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 1.2453 0.7365 0.7345 0.7462 0.6996 0.7008 0.3503 23.52%
  YoY % 69.08% 0.27% -1.57% 6.66% -0.17% 100.06% -
  Horiz. % 355.50% 210.25% 209.68% 213.02% 199.71% 200.06% 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 0.48 0.47 0.44 0.42 0.43 0.36 0.44 1.46%
  YoY % 2.13% 6.82% 4.76% -2.33% 19.44% -18.18% -
  Horiz. % 109.09% 106.82% 100.00% 95.45% 97.73% 81.82% 100.00%
P/EPS 4.87 -37.18 -15.25 -54.44 62.94 12.69 21.69 -22.02%
  YoY % 113.10% -143.80% 71.99% -186.50% 395.98% -41.49% -
  Horiz. % 22.45% -171.42% -70.31% -250.99% 290.18% 58.51% 100.00%
EY 20.52 -2.69 -6.56 -1.84 1.59 7.88 4.61 28.23%
  YoY % 862.83% 58.99% -256.52% -215.72% -79.82% 70.93% -
  Horiz. % 445.12% -58.35% -142.30% -39.91% 34.49% 170.93% 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 0.12 0.23 0.24 0.23 0.30 0.27 0.57 -22.85%
  YoY % -47.83% -4.17% 4.35% -23.33% 11.11% -52.63% -
  Horiz. % 21.05% 40.35% 42.11% 40.35% 52.63% 47.37% 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 0.50 0.48 0.41 0.38 0.41 0.39 0.47 1.04%
  YoY % 4.17% 17.07% 7.89% -7.32% 5.13% -17.02% -
  Horiz. % 106.38% 102.13% 87.23% 80.85% 87.23% 82.98% 100.00%
P/EPS 5.05 -37.94 -14.06 -48.89 58.75 13.63 23.22 -22.43%
  YoY % 113.31% -169.84% 71.24% -183.22% 331.03% -41.30% -
  Horiz. % 21.75% -163.39% -60.55% -210.55% 253.01% 58.70% 100.00%
EY 19.82 -2.64 -7.11 -2.05 1.70 7.33 4.31 28.92%
  YoY % 850.76% 62.87% -246.83% -220.59% -76.81% 70.07% -
  Horiz. % 459.86% -61.25% -164.97% -47.56% 39.44% 170.07% 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 0.12 0.23 0.22 0.21 0.28 0.29 0.61 -23.72%
  YoY % -47.83% 4.55% 4.76% -25.00% -3.45% -52.46% -
  Horiz. % 19.67% 37.70% 36.07% 34.43% 45.90% 47.54% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers