Highlights

[PWF] YoY TTM Result on 2008-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -24.50%    YoY -     -60.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 274,268 263,269 299,068 345,186 306,470 269,761 234,357 2.65%
  YoY % 4.18% -11.97% -13.36% 12.63% 13.61% 15.11% -
  Horiz. % 117.03% 112.34% 127.61% 147.29% 130.77% 115.11% 100.00%
PBT 7,012 4,883 3,436 2,749 7,229 7,606 8,786 -3.69%
  YoY % 43.60% 42.11% 24.99% -61.97% -4.96% -13.43% -
  Horiz. % 79.81% 55.58% 39.11% 31.29% 82.28% 86.57% 100.00%
Tax -4,876 -2,835 -889 187 -2,659 -2,875 -3,078 7.97%
  YoY % -71.99% -218.90% -575.40% 107.03% 7.51% 6.60% -
  Horiz. % 158.41% 92.11% 28.88% -6.08% 86.39% 93.40% 100.00%
NP 2,136 2,048 2,547 2,936 4,570 4,731 5,708 -15.10%
  YoY % 4.30% -19.59% -13.25% -35.75% -3.40% -17.12% -
  Horiz. % 37.42% 35.88% 44.62% 51.44% 80.06% 82.88% 100.00%
NP to SH 2,136 2,073 2,304 2,077 5,242 4,055 5,297 -14.04%
  YoY % 3.04% -10.03% 10.93% -60.38% 29.27% -23.45% -
  Horiz. % 40.32% 39.14% 43.50% 39.21% 98.96% 76.55% 100.00%
Tax Rate 69.54 % 58.06 % 25.87 % -6.80 % 36.78 % 37.80 % 35.03 % 12.10%
  YoY % 19.77% 124.43% 480.44% -118.49% -2.70% 7.91% -
  Horiz. % 198.52% 165.74% 73.85% -19.41% 105.00% 107.91% 100.00%
Total Cost 272,132 261,221 296,521 342,250 301,900 265,030 228,649 2.94%
  YoY % 4.18% -11.90% -13.36% 13.37% 13.91% 15.91% -
  Horiz. % 119.02% 114.25% 129.68% 149.68% 132.04% 115.91% 100.00%
Net Worth 128,672 121,654 129,437 136,746 101,773 105,390 90,539 6.03%
  YoY % 5.77% -6.01% -5.35% 34.36% -3.43% 16.40% -
  Horiz. % 142.12% 134.37% 142.96% 151.04% 112.41% 116.40% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 128,672 121,654 129,437 136,746 101,773 105,390 90,539 6.03%
  YoY % 5.77% -6.01% -5.35% 34.36% -3.43% 16.40% -
  Horiz. % 142.12% 134.37% 142.96% 151.04% 112.41% 116.40% 100.00%
NOSH 59,296 60,827 61,055 60,776 60,942 60,919 60,764 -0.41%
  YoY % -2.52% -0.37% 0.46% -0.27% 0.04% 0.25% -
  Horiz. % 97.58% 100.10% 100.48% 100.02% 100.29% 100.25% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.78 % 0.78 % 0.85 % 0.85 % 1.49 % 1.75 % 2.44 % -17.30%
  YoY % 0.00% -8.24% 0.00% -42.95% -14.86% -28.28% -
  Horiz. % 31.97% 31.97% 34.84% 34.84% 61.07% 71.72% 100.00%
ROE 1.66 % 1.70 % 1.78 % 1.52 % 5.15 % 3.85 % 5.85 % -18.93%
  YoY % -2.35% -4.49% 17.11% -70.49% 33.77% -34.19% -
  Horiz. % 28.38% 29.06% 30.43% 25.98% 88.03% 65.81% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 462.54 432.82 489.83 567.96 502.89 442.82 385.68 3.07%
  YoY % 6.87% -11.64% -13.76% 12.94% 13.57% 14.82% -
  Horiz. % 119.93% 112.22% 127.00% 147.26% 130.39% 114.82% 100.00%
EPS 3.60 3.41 3.77 3.42 8.60 6.66 8.72 -13.70%
  YoY % 5.57% -9.55% 10.23% -60.23% 29.13% -23.62% -
  Horiz. % 41.28% 39.11% 43.23% 39.22% 98.62% 76.38% 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 2.1700 2.0000 2.1200 2.2500 1.6700 1.7300 1.4900 6.46%
  YoY % 8.50% -5.66% -5.78% 34.73% -3.47% 16.11% -
  Horiz. % 145.64% 134.23% 142.28% 151.01% 112.08% 116.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 157.67 151.35 171.93 198.44 176.19 155.08 134.73 2.65%
  YoY % 4.18% -11.97% -13.36% 12.63% 13.61% 15.10% -
  Horiz. % 117.03% 112.34% 127.61% 147.29% 130.77% 115.10% 100.00%
EPS 1.23 1.19 1.32 1.19 3.01 2.33 3.05 -14.04%
  YoY % 3.36% -9.85% 10.92% -60.47% 29.18% -23.61% -
  Horiz. % 40.33% 39.02% 43.28% 39.02% 98.69% 76.39% 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 0.6994 0.7441 0.7861 0.5851 0.6059 0.5205 6.03%
  YoY % 5.76% -6.01% -5.34% 34.35% -3.43% 16.41% -
  Horiz. % 142.11% 134.37% 142.96% 151.03% 112.41% 116.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.4400 0.3800 0.4900 0.6000 0.7400 0.6900 0.5400 -
P/RPS 0.10 0.09 0.10 0.11 0.15 0.16 0.14 -5.45%
  YoY % 11.11% -10.00% -9.09% -26.67% -6.25% 14.29% -
  Horiz. % 71.43% 64.29% 71.43% 78.57% 107.14% 114.29% 100.00%
P/EPS 12.21 11.15 12.98 17.56 8.60 10.37 6.19 11.98%
  YoY % 9.51% -14.10% -26.08% 104.19% -17.07% 67.53% -
  Horiz. % 197.25% 180.13% 209.69% 283.68% 138.93% 167.53% 100.00%
EY 8.19 8.97 7.70 5.70 11.62 9.65 16.14 -10.69%
  YoY % -8.70% 16.49% 35.09% -50.95% 20.41% -40.21% -
  Horiz. % 50.74% 55.58% 47.71% 35.32% 72.00% 59.79% 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 0.19 0.23 0.27 0.44 0.40 0.36 -9.33%
  YoY % 5.26% -17.39% -14.81% -38.64% 10.00% 11.11% -
  Horiz. % 55.56% 52.78% 63.89% 75.00% 122.22% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 -
Price 0.4000 0.4900 0.6900 0.5800 0.7100 0.6500 0.5600 -
P/RPS 0.09 0.11 0.14 0.10 0.14 0.15 0.15 -8.16%
  YoY % -18.18% -21.43% 40.00% -28.57% -6.67% 0.00% -
  Horiz. % 60.00% 73.33% 93.33% 66.67% 93.33% 100.00% 100.00%
P/EPS 11.10 14.38 18.28 16.97 8.25 9.77 6.42 9.55%
  YoY % -22.81% -21.33% 7.72% 105.70% -15.56% 52.18% -
  Horiz. % 172.90% 223.99% 284.74% 264.33% 128.50% 152.18% 100.00%
EY 9.01 6.96 5.47 5.89 12.11 10.24 15.57 -8.71%
  YoY % 29.45% 27.24% -7.13% -51.36% 18.26% -34.23% -
  Horiz. % 57.87% 44.70% 35.13% 37.83% 77.78% 65.77% 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 0.18 0.25 0.33 0.26 0.43 0.38 0.38 -11.70%
  YoY % -28.00% -24.24% 26.92% -39.53% 13.16% 0.00% -
  Horiz. % 47.37% 65.79% 86.84% 68.42% 113.16% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers