Highlights

[PWF] YoY TTM Result on 2009-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -4.79%    YoY -     10.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 238,087 274,268 263,269 299,068 345,186 306,470 269,761 -2.06%
  YoY % -13.19% 4.18% -11.97% -13.36% 12.63% 13.61% -
  Horiz. % 88.26% 101.67% 97.59% 110.86% 127.96% 113.61% 100.00%
PBT 808 7,012 4,883 3,436 2,749 7,229 7,606 -31.16%
  YoY % -88.48% 43.60% 42.11% 24.99% -61.97% -4.96% -
  Horiz. % 10.62% 92.19% 64.20% 45.17% 36.14% 95.04% 100.00%
Tax -1,852 -4,876 -2,835 -889 187 -2,659 -2,875 -7.06%
  YoY % 62.02% -71.99% -218.90% -575.40% 107.03% 7.51% -
  Horiz. % 64.42% 169.60% 98.61% 30.92% -6.50% 92.49% 100.00%
NP -1,044 2,136 2,048 2,547 2,936 4,570 4,731 -
  YoY % -148.88% 4.30% -19.59% -13.25% -35.75% -3.40% -
  Horiz. % -22.07% 45.15% 43.29% 53.84% 62.06% 96.60% 100.00%
NP to SH -1,044 2,136 2,073 2,304 2,077 5,242 4,055 -
  YoY % -148.88% 3.04% -10.03% 10.93% -60.38% 29.27% -
  Horiz. % -25.75% 52.68% 51.12% 56.82% 51.22% 129.27% 100.00%
Tax Rate 229.21 % 69.54 % 58.06 % 25.87 % -6.80 % 36.78 % 37.80 % 35.00%
  YoY % 229.61% 19.77% 124.43% 480.44% -118.49% -2.70% -
  Horiz. % 606.38% 183.97% 153.60% 68.44% -17.99% 97.30% 100.00%
Total Cost 239,131 272,132 261,221 296,521 342,250 301,900 265,030 -1.70%
  YoY % -12.13% 4.18% -11.90% -13.36% 13.37% 13.91% -
  Horiz. % 90.23% 102.68% 98.56% 111.88% 129.14% 113.91% 100.00%
Net Worth 128,662 128,672 121,654 129,437 136,746 101,773 105,390 3.38%
  YoY % -0.01% 5.77% -6.01% -5.35% 34.36% -3.43% -
  Horiz. % 122.08% 122.09% 115.43% 122.82% 129.75% 96.57% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 128,662 128,672 121,654 129,437 136,746 101,773 105,390 3.38%
  YoY % -0.01% 5.77% -6.01% -5.35% 34.36% -3.43% -
  Horiz. % 122.08% 122.09% 115.43% 122.82% 129.75% 96.57% 100.00%
NOSH 59,842 59,296 60,827 61,055 60,776 60,942 60,919 -0.30%
  YoY % 0.92% -2.52% -0.37% 0.46% -0.27% 0.04% -
  Horiz. % 98.23% 97.34% 99.85% 100.22% 99.76% 100.04% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.44 % 0.78 % 0.78 % 0.85 % 0.85 % 1.49 % 1.75 % -
  YoY % -156.41% 0.00% -8.24% 0.00% -42.95% -14.86% -
  Horiz. % -25.14% 44.57% 44.57% 48.57% 48.57% 85.14% 100.00%
ROE -0.81 % 1.66 % 1.70 % 1.78 % 1.52 % 5.15 % 3.85 % -
  YoY % -148.80% -2.35% -4.49% 17.11% -70.49% 33.77% -
  Horiz. % -21.04% 43.12% 44.16% 46.23% 39.48% 133.77% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 397.85 462.54 432.82 489.83 567.96 502.89 442.82 -1.77%
  YoY % -13.99% 6.87% -11.64% -13.76% 12.94% 13.57% -
  Horiz. % 89.84% 104.45% 97.74% 110.62% 128.26% 113.57% 100.00%
EPS -1.74 3.60 3.41 3.77 3.42 8.60 6.66 -
  YoY % -148.33% 5.57% -9.55% 10.23% -60.23% 29.13% -
  Horiz. % -26.13% 54.05% 51.20% 56.61% 51.35% 129.13% 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 2.1500 2.1700 2.0000 2.1200 2.2500 1.6700 1.7300 3.69%
  YoY % -0.92% 8.50% -5.66% -5.78% 34.73% -3.47% -
  Horiz. % 124.28% 125.43% 115.61% 122.54% 130.06% 96.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 136.87 157.67 151.35 171.93 198.44 176.19 155.08 -2.06%
  YoY % -13.19% 4.18% -11.97% -13.36% 12.63% 13.61% -
  Horiz. % 88.26% 101.67% 97.59% 110.87% 127.96% 113.61% 100.00%
EPS -0.60 1.23 1.19 1.32 1.19 3.01 2.33 -
  YoY % -148.78% 3.36% -9.85% 10.92% -60.47% 29.18% -
  Horiz. % -25.75% 52.79% 51.07% 56.65% 51.07% 129.18% 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 0.7397 0.6994 0.7441 0.7861 0.5851 0.6059 3.38%
  YoY % 0.00% 5.76% -6.01% -5.34% 34.35% -3.43% -
  Horiz. % 122.08% 122.08% 115.43% 122.81% 129.74% 96.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.4800 0.4400 0.3800 0.4900 0.6000 0.7400 0.6900 -
P/RPS 0.12 0.10 0.09 0.10 0.11 0.15 0.16 -4.68%
  YoY % 20.00% 11.11% -10.00% -9.09% -26.67% -6.25% -
  Horiz. % 75.00% 62.50% 56.25% 62.50% 68.75% 93.75% 100.00%
P/EPS -27.51 12.21 11.15 12.98 17.56 8.60 10.37 -
  YoY % -325.31% 9.51% -14.10% -26.08% 104.19% -17.07% -
  Horiz. % -265.28% 117.74% 107.52% 125.17% 169.33% 82.93% 100.00%
EY -3.63 8.19 8.97 7.70 5.70 11.62 9.65 -
  YoY % -144.32% -8.70% 16.49% 35.09% -50.95% 20.41% -
  Horiz. % -37.62% 84.87% 92.95% 79.79% 59.07% 120.41% 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 0.19 0.23 0.27 0.44 0.40 -9.48%
  YoY % 10.00% 5.26% -17.39% -14.81% -38.64% 10.00% -
  Horiz. % 55.00% 50.00% 47.50% 57.50% 67.50% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.4300 0.4000 0.4900 0.6900 0.5800 0.7100 0.6500 -
P/RPS 0.11 0.09 0.11 0.14 0.10 0.14 0.15 -5.03%
  YoY % 22.22% -18.18% -21.43% 40.00% -28.57% -6.67% -
  Horiz. % 73.33% 60.00% 73.33% 93.33% 66.67% 93.33% 100.00%
P/EPS -24.65 11.10 14.38 18.28 16.97 8.25 9.77 -
  YoY % -322.07% -22.81% -21.33% 7.72% 105.70% -15.56% -
  Horiz. % -252.30% 113.61% 147.19% 187.10% 173.69% 84.44% 100.00%
EY -4.06 9.01 6.96 5.47 5.89 12.11 10.24 -
  YoY % -145.06% 29.45% 27.24% -7.13% -51.36% 18.26% -
  Horiz. % -39.65% 87.99% 67.97% 53.42% 57.52% 118.26% 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 0.18 0.25 0.33 0.26 0.43 0.38 -10.14%
  YoY % 11.11% -28.00% -24.24% 26.92% -39.53% 13.16% -
  Horiz. % 52.63% 47.37% 65.79% 86.84% 68.42% 113.16% 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