Highlights

[PWF] YoY TTM Result on 2009-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -43.75%    YoY -     -57.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 225,125 271,191 266,999 285,681 350,685 312,295 271,298 -3.06%
  YoY % -16.99% 1.57% -6.54% -18.54% 12.29% 15.11% -
  Horiz. % 82.98% 99.96% 98.42% 105.30% 129.26% 115.11% 100.00%
PBT -4,597 8,072 5,567 -229 3,987 8,710 7,216 -
  YoY % -156.95% 45.00% 2,531.00% -105.74% -54.23% 20.70% -
  Horiz. % -63.71% 111.86% 77.15% -3.17% 55.25% 120.70% 100.00%
Tax -1,141 -4,648 -4,001 1,584 -784 -3,799 -3,036 -15.04%
  YoY % 75.45% -16.17% -352.59% 302.04% 79.36% -25.13% -
  Horiz. % 37.58% 153.10% 131.79% -52.17% 25.82% 125.13% 100.00%
NP -5,738 3,424 1,566 1,355 3,203 4,911 4,180 -
  YoY % -267.58% 118.65% 15.57% -57.70% -34.78% 17.49% -
  Horiz. % -137.27% 81.91% 37.46% 32.42% 76.63% 117.49% 100.00%
NP to SH -5,738 3,424 1,591 1,296 3,031 4,247 4,257 -
  YoY % -267.58% 115.21% 22.76% -57.24% -28.63% -0.23% -
  Horiz. % -134.79% 80.43% 37.37% 30.44% 71.20% 99.77% 100.00%
Tax Rate - % 57.58 % 71.87 % - % 19.66 % 43.62 % 42.07 % -
  YoY % 0.00% -19.88% 0.00% 0.00% -54.93% 3.68% -
  Horiz. % 0.00% 136.87% 170.83% 0.00% 46.73% 103.68% 100.00%
Total Cost 230,863 267,767 265,433 284,326 347,482 307,384 267,118 -2.40%
  YoY % -13.78% 0.88% -6.64% -18.18% 13.04% 15.07% -
  Horiz. % 86.43% 100.24% 99.37% 106.44% 130.09% 115.07% 100.00%
Net Worth 125,548 82,181 121,714 129,358 135,890 104,672 103,486 3.27%
  YoY % 52.77% -32.48% -5.91% -4.81% 29.82% 1.15% -
  Horiz. % 121.32% 79.41% 117.61% 125.00% 131.31% 101.15% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 125,548 82,181 121,714 129,358 135,890 104,672 103,486 3.27%
  YoY % 52.77% -32.48% -5.91% -4.81% 29.82% 1.15% -
  Horiz. % 121.32% 79.41% 117.61% 125.00% 131.31% 101.15% 100.00%
NOSH 59,784 41,090 60,857 60,731 60,937 61,212 60,874 -0.30%
  YoY % 45.49% -32.48% 0.21% -0.34% -0.45% 0.55% -
  Horiz. % 98.21% 67.50% 99.97% 99.77% 100.10% 100.55% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.55 % 1.26 % 0.59 % 0.47 % 0.91 % 1.57 % 1.54 % -
  YoY % -302.38% 113.56% 25.53% -48.35% -42.04% 1.95% -
  Horiz. % -165.58% 81.82% 38.31% 30.52% 59.09% 101.95% 100.00%
ROE -4.57 % 4.17 % 1.31 % 1.00 % 2.23 % 4.06 % 4.11 % -
  YoY % -209.59% 218.32% 31.00% -55.16% -45.07% -1.22% -
  Horiz. % -111.19% 101.46% 31.87% 24.33% 54.26% 98.78% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 376.56 659.98 438.73 470.40 575.48 510.18 445.67 -2.77%
  YoY % -42.94% 50.43% -6.73% -18.26% 12.80% 14.47% -
  Horiz. % 84.49% 148.09% 98.44% 105.55% 129.13% 114.47% 100.00%
EPS -9.60 8.33 2.61 2.13 4.97 6.94 6.99 -
  YoY % -215.25% 219.16% 22.54% -57.14% -28.39% -0.72% -
  Horiz. % -137.34% 119.17% 37.34% 30.47% 71.10% 99.28% 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 2.1000 2.0000 2.0000 2.1300 2.2300 1.7100 1.7000 3.58%
  YoY % 5.00% 0.00% -6.10% -4.48% 30.41% 0.59% -
  Horiz. % 123.53% 117.65% 117.65% 125.29% 131.18% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 129.42 155.91 153.50 164.24 201.61 179.54 155.97 -3.06%
  YoY % -16.99% 1.57% -6.54% -18.54% 12.29% 15.11% -
  Horiz. % 82.98% 99.96% 98.42% 105.30% 129.26% 115.11% 100.00%
EPS -3.30 1.97 0.91 0.75 1.74 2.44 2.45 -
  YoY % -267.51% 116.48% 21.33% -56.90% -28.69% -0.41% -
  Horiz. % -134.69% 80.41% 37.14% 30.61% 71.02% 99.59% 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 0.7218 0.4725 0.6997 0.7437 0.7812 0.6018 0.5949 3.27%
  YoY % 52.76% -32.47% -5.92% -4.80% 29.81% 1.16% -
  Horiz. % 121.33% 79.43% 117.62% 125.01% 131.32% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.4400 0.4500 0.4800 0.4400 0.5000 0.6000 0.6100 -
P/RPS 0.12 0.07 0.11 0.09 0.09 0.12 0.14 -2.53%
  YoY % 71.43% -36.36% 22.22% 0.00% -25.00% -14.29% -
  Horiz. % 85.71% 50.00% 78.57% 64.29% 64.29% 85.71% 100.00%
P/EPS -4.58 5.40 18.36 20.62 10.05 8.65 8.72 -
  YoY % -184.81% -70.59% -10.96% 105.17% 16.18% -0.80% -
  Horiz. % -52.52% 61.93% 210.55% 236.47% 115.25% 99.20% 100.00%
EY -21.81 18.52 5.45 4.85 9.95 11.56 11.46 -
  YoY % -217.76% 239.82% 12.37% -51.26% -13.93% 0.87% -
  Horiz. % -190.31% 161.61% 47.56% 42.32% 86.82% 100.87% 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 0.23 0.24 0.21 0.22 0.35 0.36 -8.58%
  YoY % -8.70% -4.17% 14.29% -4.55% -37.14% -2.78% -
  Horiz. % 58.33% 63.89% 66.67% 58.33% 61.11% 97.22% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.4800 0.4200 0.4200 0.4900 0.6500 0.6200 0.6100 -
P/RPS 0.13 0.06 0.10 0.10 0.11 0.12 0.14 -1.23%
  YoY % 116.67% -40.00% 0.00% -9.09% -8.33% -14.29% -
  Horiz. % 92.86% 42.86% 71.43% 71.43% 78.57% 85.71% 100.00%
P/EPS -5.00 5.04 16.07 22.96 13.07 8.94 8.72 -
  YoY % -199.21% -68.64% -30.01% 75.67% 46.20% 2.52% -
  Horiz. % -57.34% 57.80% 184.29% 263.30% 149.89% 102.52% 100.00%
EY -20.00 19.84 6.22 4.36 7.65 11.19 11.46 -
  YoY % -200.81% 218.97% 42.66% -43.01% -31.64% -2.36% -
  Horiz. % -174.52% 173.12% 54.28% 38.05% 66.75% 97.64% 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 0.21 0.23 0.29 0.36 0.36 -7.19%
  YoY % 9.52% 0.00% -8.70% -20.69% -19.44% 0.00% -
  Horiz. % 63.89% 58.33% 58.33% 63.89% 80.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

95  882  427  967 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.165+0.04 
 KANGER 0.25-0.06 
 PASUKGB 0.095-0.03 
 XOX 0.175-0.01 
 VSOLAR 0.04-0.005 
 IRIS 0.28-0.04 
 BINTAI 0.71-0.065 
 PHB 0.0250.00 
 IKHMAS 0.18-0.005 
 FINTEC 0.10-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS