Highlights

[PWF] YoY TTM Result on 2008-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     45.93%    YoY -     -28.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 271,191 266,999 285,681 350,685 312,295 271,298 251,040 1.29%
  YoY % 1.57% -6.54% -18.54% 12.29% 15.11% 8.07% -
  Horiz. % 108.03% 106.36% 113.80% 139.69% 124.40% 108.07% 100.00%
PBT 8,072 5,567 -229 3,987 8,710 7,216 9,185 -2.13%
  YoY % 45.00% 2,531.00% -105.74% -54.23% 20.70% -21.44% -
  Horiz. % 87.88% 60.61% -2.49% 43.41% 94.83% 78.56% 100.00%
Tax -4,648 -4,001 1,584 -784 -3,799 -3,036 -2,896 8.20%
  YoY % -16.17% -352.59% 302.04% 79.36% -25.13% -4.83% -
  Horiz. % 160.50% 138.16% -54.70% 27.07% 131.18% 104.83% 100.00%
NP 3,424 1,566 1,355 3,203 4,911 4,180 6,289 -9.63%
  YoY % 118.65% 15.57% -57.70% -34.78% 17.49% -33.53% -
  Horiz. % 54.44% 24.90% 21.55% 50.93% 78.09% 66.47% 100.00%
NP to SH 3,424 1,591 1,296 3,031 4,247 4,257 5,590 -7.84%
  YoY % 115.21% 22.76% -57.24% -28.63% -0.23% -23.85% -
  Horiz. % 61.25% 28.46% 23.18% 54.22% 75.97% 76.15% 100.00%
Tax Rate 57.58 % 71.87 % - % 19.66 % 43.62 % 42.07 % 31.53 % 10.55%
  YoY % -19.88% 0.00% 0.00% -54.93% 3.68% 33.43% -
  Horiz. % 182.62% 227.94% 0.00% 62.35% 138.34% 133.43% 100.00%
Total Cost 267,767 265,433 284,326 347,482 307,384 267,118 244,751 1.51%
  YoY % 0.88% -6.64% -18.18% 13.04% 15.07% 9.14% -
  Horiz. % 109.40% 108.45% 116.17% 141.97% 125.59% 109.14% 100.00%
Net Worth 82,181 121,714 129,358 135,890 104,672 103,486 92,455 -1.94%
  YoY % -32.48% -5.91% -4.81% 29.82% 1.15% 11.93% -
  Horiz. % 88.89% 131.65% 139.91% 146.98% 113.21% 111.93% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 82,181 121,714 129,358 135,890 104,672 103,486 92,455 -1.94%
  YoY % -32.48% -5.91% -4.81% 29.82% 1.15% 11.93% -
  Horiz. % 88.89% 131.65% 139.91% 146.98% 113.21% 111.93% 100.00%
NOSH 41,090 60,857 60,731 60,937 61,212 60,874 60,826 -6.33%
  YoY % -32.48% 0.21% -0.34% -0.45% 0.55% 0.08% -
  Horiz. % 67.55% 100.05% 99.84% 100.18% 100.63% 100.08% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.26 % 0.59 % 0.47 % 0.91 % 1.57 % 1.54 % 2.51 % -10.85%
  YoY % 113.56% 25.53% -48.35% -42.04% 1.95% -38.65% -
  Horiz. % 50.20% 23.51% 18.73% 36.25% 62.55% 61.35% 100.00%
ROE 4.17 % 1.31 % 1.00 % 2.23 % 4.06 % 4.11 % 6.05 % -6.01%
  YoY % 218.32% 31.00% -55.16% -45.07% -1.22% -32.07% -
  Horiz. % 68.93% 21.65% 16.53% 36.86% 67.11% 67.93% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 659.98 438.73 470.40 575.48 510.18 445.67 412.72 8.13%
  YoY % 50.43% -6.73% -18.26% 12.80% 14.47% 7.98% -
  Horiz. % 159.91% 106.30% 113.98% 139.44% 123.61% 107.98% 100.00%
EPS 8.33 2.61 2.13 4.97 6.94 6.99 9.19 -1.62%
  YoY % 219.16% 22.54% -57.14% -28.39% -0.72% -23.94% -
  Horiz. % 90.64% 28.40% 23.18% 54.08% 75.52% 76.06% 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 2.0000 2.0000 2.1300 2.2300 1.7100 1.7000 1.5200 4.68%
  YoY % 0.00% -6.10% -4.48% 30.41% 0.59% 11.84% -
  Horiz. % 131.58% 131.58% 140.13% 146.71% 112.50% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 155.91 153.50 164.24 201.61 179.54 155.97 144.32 1.30%
  YoY % 1.57% -6.54% -18.54% 12.29% 15.11% 8.07% -
  Horiz. % 108.03% 106.36% 113.80% 139.70% 124.40% 108.07% 100.00%
EPS 1.97 0.91 0.75 1.74 2.44 2.45 3.21 -7.81%
  YoY % 116.48% 21.33% -56.90% -28.69% -0.41% -23.68% -
  Horiz. % 61.37% 28.35% 23.36% 54.21% 76.01% 76.32% 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 0.4725 0.6997 0.7437 0.7812 0.6018 0.5949 0.5315 -1.94%
  YoY % -32.47% -5.92% -4.80% 29.81% 1.16% 11.93% -
  Horiz. % 88.90% 131.65% 139.92% 146.98% 113.23% 111.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4500 0.4800 0.4400 0.5000 0.6000 0.6100 0.5200 -
P/RPS 0.07 0.11 0.09 0.09 0.12 0.14 0.13 -9.80%
  YoY % -36.36% 22.22% 0.00% -25.00% -14.29% 7.69% -
  Horiz. % 53.85% 84.62% 69.23% 69.23% 92.31% 107.69% 100.00%
P/EPS 5.40 18.36 20.62 10.05 8.65 8.72 5.66 -0.78%
  YoY % -70.59% -10.96% 105.17% 16.18% -0.80% 54.06% -
  Horiz. % 95.41% 324.38% 364.31% 177.56% 152.83% 154.06% 100.00%
EY 18.52 5.45 4.85 9.95 11.56 11.46 17.67 0.79%
  YoY % 239.82% 12.37% -51.26% -13.93% 0.87% -35.14% -
  Horiz. % 104.81% 30.84% 27.45% 56.31% 65.42% 64.86% 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 0.21 0.22 0.35 0.36 0.34 -6.30%
  YoY % -4.17% 14.29% -4.55% -37.14% -2.78% 5.88% -
  Horiz. % 67.65% 70.59% 61.76% 64.71% 102.94% 105.88% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.4200 0.4200 0.4900 0.6500 0.6200 0.6100 0.4700 -
P/RPS 0.06 0.10 0.10 0.11 0.12 0.14 0.11 -9.60%
  YoY % -40.00% 0.00% -9.09% -8.33% -14.29% 27.27% -
  Horiz. % 54.55% 90.91% 90.91% 100.00% 109.09% 127.27% 100.00%
P/EPS 5.04 16.07 22.96 13.07 8.94 8.72 5.11 -0.23%
  YoY % -68.64% -30.01% 75.67% 46.20% 2.52% 70.65% -
  Horiz. % 98.63% 314.48% 449.32% 255.77% 174.95% 170.65% 100.00%
EY 19.84 6.22 4.36 7.65 11.19 11.46 19.55 0.25%
  YoY % 218.97% 42.66% -43.01% -31.64% -2.36% -41.38% -
  Horiz. % 101.48% 31.82% 22.30% 39.13% 57.24% 58.62% 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 0.21 0.21 0.23 0.29 0.36 0.36 0.31 -6.28%
  YoY % 0.00% -8.70% -20.69% -19.44% 0.00% 16.13% -
  Horiz. % 67.74% 67.74% 74.19% 93.55% 116.13% 116.13% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers