Highlights

[PWF] YoY Quarter Result on 2009-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -281.21%    YoY -     57.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 52,321 69,455 65,098 65,214 83,785 78,180 61,321 -2.61%
  YoY % -24.67% 6.69% -0.18% -22.17% 7.17% 27.49% -
  Horiz. % 85.32% 113.26% 106.16% 106.35% 136.63% 127.49% 100.00%
PBT -2,536 2,523 2,377 -1,714 -2,871 -952 -3,798 -6.50%
  YoY % -200.52% 6.14% 238.68% 40.30% -201.58% 74.93% -
  Horiz. % 66.77% -66.43% -62.59% 45.13% 75.59% 25.07% 100.00%
Tax -220 -444 -1,103 710 72 181 948 -
  YoY % 50.45% 59.75% -255.35% 886.11% -60.22% -80.91% -
  Horiz. % -23.21% -46.84% -116.35% 74.89% 7.59% 19.09% 100.00%
NP -2,756 2,079 1,274 -1,004 -2,799 -771 -2,850 -0.56%
  YoY % -232.56% 63.19% 226.89% 64.13% -263.04% 72.95% -
  Horiz. % 96.70% -72.95% -44.70% 35.23% 98.21% 27.05% 100.00%
NP to SH -2,756 2,079 1,274 -1,051 -2,453 35 -2,278 3.22%
  YoY % -232.56% 63.19% 221.22% 57.15% -7,108.57% 101.54% -
  Horiz. % 120.98% -91.26% -55.93% 46.14% 107.68% -1.54% 100.00%
Tax Rate - % 17.60 % 46.40 % - % - % - % - % -
  YoY % 0.00% -62.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 37.93% 100.00% - - - -
Total Cost 55,077 67,376 63,824 66,218 86,584 78,951 64,171 -2.51%
  YoY % -18.25% 5.57% -3.62% -23.52% 9.67% 23.03% -
  Horiz. % 85.83% 104.99% 99.46% 103.19% 134.93% 123.03% 100.00%
Net Worth 124,946 127,846 121,944 127,578 135,128 95,666 101,109 3.59%
  YoY % -2.27% 4.84% -4.42% -5.59% 41.25% -5.38% -
  Horiz. % 123.58% 126.44% 120.61% 126.18% 133.65% 94.62% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 124,946 127,846 121,944 127,578 135,128 95,666 101,109 3.59%
  YoY % -2.27% 4.84% -4.42% -5.59% 41.25% -5.38% -
  Horiz. % 123.58% 126.44% 120.61% 126.18% 133.65% 94.62% 100.00%
NOSH 59,783 59,741 60,972 60,751 60,868 58,333 60,909 -0.31%
  YoY % 0.07% -2.02% 0.36% -0.19% 4.35% -4.23% -
  Horiz. % 98.15% 98.08% 100.10% 99.74% 99.93% 95.77% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -5.27 % 2.99 % 1.96 % -1.54 % -3.34 % -0.99 % -4.65 % 2.11%
  YoY % -276.25% 52.55% 227.27% 53.89% -237.37% 78.71% -
  Horiz. % 113.33% -64.30% -42.15% 33.12% 71.83% 21.29% 100.00%
ROE -2.21 % 1.63 % 1.04 % -0.82 % -1.82 % 0.04 % -2.25 % -0.30%
  YoY % -235.58% 56.73% 226.83% 54.95% -4,650.00% 101.78% -
  Horiz. % 98.22% -72.44% -46.22% 36.44% 80.89% -1.78% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 87.52 116.26 106.77 107.35 137.65 134.02 100.68 -2.31%
  YoY % -24.72% 8.89% -0.54% -22.01% 2.71% 33.11% -
  Horiz. % 86.93% 115.47% 106.05% 106.62% 136.72% 133.11% 100.00%
EPS -4.61 3.40 3.23 -1.73 -4.03 0.06 -3.74 3.54%
  YoY % -235.59% 5.26% 286.71% 57.07% -6,816.67% 101.60% -
  Horiz. % 123.26% -90.91% -86.36% 46.26% 107.75% -1.60% 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 2.0900 2.1400 2.0000 2.1000 2.2200 1.6400 1.6600 3.91%
  YoY % -2.34% 7.00% -4.76% -5.41% 35.37% -1.20% -
  Horiz. % 125.90% 128.92% 120.48% 126.51% 133.73% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.08 39.93 37.42 37.49 48.17 44.94 35.25 -2.61%
  YoY % -24.67% 6.71% -0.19% -22.17% 7.19% 27.49% -
  Horiz. % 85.33% 113.28% 106.16% 106.35% 136.65% 127.49% 100.00%
EPS -1.58 1.20 0.73 -0.60 -1.41 0.02 -1.31 3.17%
  YoY % -231.67% 64.38% 221.67% 57.45% -7,150.00% 101.53% -
  Horiz. % 120.61% -91.60% -55.73% 45.80% 107.63% -1.53% 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 0.7183 0.7350 0.7010 0.7334 0.7768 0.5500 0.5813 3.59%
  YoY % -2.27% 4.85% -4.42% -5.59% 41.24% -5.38% -
  Horiz. % 123.57% 126.44% 120.59% 126.17% 133.63% 94.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4700 0.4300 0.4300 0.5800 0.5600 0.6000 0.6200 -
P/RPS 0.54 0.37 0.40 0.54 0.41 0.45 0.62 -2.27%
  YoY % 45.95% -7.50% -25.93% 31.71% -8.89% -27.42% -
  Horiz. % 87.10% 59.68% 64.52% 87.10% 66.13% 72.58% 100.00%
P/EPS -10.20 12.36 20.58 -33.53 -13.90 1,000.00 -16.58 -7.77%
  YoY % -182.52% -39.94% 161.38% -141.22% -101.39% 6,131.36% -
  Horiz. % 61.52% -74.55% -124.13% 202.23% 83.84% -6,031.36% 100.00%
EY -9.81 8.09 4.86 -2.98 -7.20 0.10 -6.03 8.44%
  YoY % -221.26% 66.46% 263.09% 58.61% -7,300.00% 101.66% -
  Horiz. % 162.69% -134.16% -80.60% 49.42% 119.40% -1.66% 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 0.22 0.20 0.22 0.28 0.25 0.37 0.37 -8.29%
  YoY % 10.00% -9.09% -21.43% 12.00% -32.43% 0.00% -
  Horiz. % 59.46% 54.05% 59.46% 75.68% 67.57% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 25/05/06 -
Price 0.4800 0.4500 0.3500 0.4100 0.6200 0.6000 0.6200 -
P/RPS 0.55 0.39 0.33 0.38 0.45 0.45 0.62 -1.98%
  YoY % 41.03% 18.18% -13.16% -15.56% 0.00% -27.42% -
  Horiz. % 88.71% 62.90% 53.23% 61.29% 72.58% 72.58% 100.00%
P/EPS -10.41 12.93 16.75 -23.70 -15.38 1,000.00 -16.58 -7.46%
  YoY % -180.51% -22.81% 170.68% -54.10% -101.54% 6,131.36% -
  Horiz. % 62.79% -77.99% -101.03% 142.94% 92.76% -6,031.36% 100.00%
EY -9.60 7.73 5.97 -4.22 -6.50 0.10 -6.03 8.05%
  YoY % -224.19% 29.48% 241.47% 35.08% -6,600.00% 101.66% -
  Horiz. % 159.20% -128.19% -99.00% 69.98% 107.79% -1.66% 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 0.23 0.21 0.18 0.20 0.28 0.37 0.37 -7.61%
  YoY % 9.52% 16.67% -10.00% -28.57% -24.32% 0.00% -
  Horiz. % 62.16% 56.76% 48.65% 54.05% 75.68% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers