Highlights

[PWF] YoY TTM Result on 2009-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -87.27%    YoY -     -83.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 214,424 264,381 265,949 272,493 344,428 323,070 279,535 -4.32%
  YoY % -18.90% -0.59% -2.40% -20.89% 6.61% 15.57% -
  Horiz. % 76.71% 94.58% 95.14% 97.48% 123.21% 115.57% 100.00%
PBT 349 5,962 7,053 686 1,946 6,889 6,597 -38.70%
  YoY % -94.15% -15.47% 928.13% -64.75% -71.75% 4.43% -
  Horiz. % 5.29% 90.37% 106.91% 10.40% 29.50% 104.43% 100.00%
Tax -154 -1,293 -6,945 -599 -955 -1,197 -2,492 -37.10%
  YoY % 88.09% 81.38% -1,059.43% 37.28% 20.22% 51.97% -
  Horiz. % 6.18% 51.89% 278.69% 24.04% 38.32% 48.03% 100.00%
NP 195 4,669 108 87 991 5,692 4,105 -39.79%
  YoY % -95.82% 4,223.15% 24.14% -91.22% -82.59% 38.66% -
  Horiz. % 4.75% 113.74% 2.63% 2.12% 24.14% 138.66% 100.00%
NP to SH 195 4,669 108 165 1,018 5,239 4,104 -39.79%
  YoY % -95.82% 4,223.15% -34.55% -83.79% -80.57% 27.66% -
  Horiz. % 4.75% 113.77% 2.63% 4.02% 24.81% 127.66% 100.00%
Tax Rate 44.13 % 21.69 % 98.47 % 87.32 % 49.08 % 17.38 % 37.77 % 2.63%
  YoY % 103.46% -77.97% 12.77% 77.91% 182.39% -53.98% -
  Horiz. % 116.84% 57.43% 260.71% 231.19% 129.94% 46.02% 100.00%
Total Cost 214,229 259,712 265,841 272,406 343,437 317,378 275,430 -4.10%
  YoY % -17.51% -2.31% -2.41% -20.68% 8.21% 15.23% -
  Horiz. % 77.78% 94.29% 96.52% 98.90% 124.69% 115.23% 100.00%
Net Worth 216,619 128,112 127,763 129,791 121,690 121,909 60,935 23.52%
  YoY % 69.09% 0.27% -1.56% 6.66% -0.18% 100.06% -
  Horiz. % 355.49% 210.24% 209.67% 213.00% 199.70% 200.06% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 216,619 128,112 127,763 129,791 121,690 121,909 60,935 23.52%
  YoY % 69.09% 0.27% -1.56% 6.66% -0.18% 100.06% -
  Horiz. % 355.49% 210.24% 209.67% 213.00% 199.70% 200.06% 100.00%
NOSH 59,674 59,865 60,839 61,222 60,845 60,954 60,935 -0.35%
  YoY % -0.32% -1.60% -0.62% 0.62% -0.18% 0.03% -
  Horiz. % 97.93% 98.24% 99.84% 100.47% 99.85% 100.03% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.09 % 1.77 % 0.04 % 0.03 % 0.29 % 1.76 % 1.47 % -37.19%
  YoY % -94.92% 4,325.00% 33.33% -89.66% -83.52% 19.73% -
  Horiz. % 6.12% 120.41% 2.72% 2.04% 19.73% 119.73% 100.00%
ROE 0.09 % 3.64 % 0.08 % 0.13 % 0.84 % 4.30 % 6.74 % -51.26%
  YoY % -97.53% 4,450.00% -38.46% -84.52% -80.47% -36.20% -
  Horiz. % 1.34% 54.01% 1.19% 1.93% 12.46% 63.80% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 359.32 441.62 437.13 445.09 566.07 530.02 458.74 -3.99%
  YoY % -18.64% 1.03% -1.79% -21.37% 6.80% 15.54% -
  Horiz. % 78.33% 96.27% 95.29% 97.02% 123.40% 115.54% 100.00%
EPS 0.33 7.80 0.18 0.27 1.67 8.59 6.74 -39.49%
  YoY % -95.77% 4,233.33% -33.33% -83.83% -80.56% 27.45% -
  Horiz. % 4.90% 115.73% 2.67% 4.01% 24.78% 127.45% 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 3.6300 2.1400 2.1000 2.1200 2.0000 2.0000 1.0000 23.95%
  YoY % 69.63% 1.90% -0.94% 6.00% 0.00% 100.00% -
  Horiz. % 363.00% 214.00% 210.00% 212.00% 200.00% 200.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.27 151.99 152.89 156.65 198.01 185.73 160.70 -4.32%
  YoY % -18.90% -0.59% -2.40% -20.89% 6.61% 15.58% -
  Horiz. % 76.71% 94.58% 95.14% 97.48% 123.22% 115.58% 100.00%
EPS 0.11 2.68 0.06 0.09 0.59 3.01 2.36 -39.98%
  YoY % -95.90% 4,366.67% -33.33% -84.75% -80.40% 27.54% -
  Horiz. % 4.66% 113.56% 2.54% 3.81% 25.00% 127.54% 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 1.2453 0.7365 0.7345 0.7462 0.6996 0.7008 0.3503 23.52%
  YoY % 69.08% 0.27% -1.57% 6.66% -0.17% 100.06% -
  Horiz. % 355.50% 210.25% 209.68% 213.02% 199.71% 200.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4200 0.4900 0.5100 0.4900 0.6000 0.5400 0.5700 -
P/RPS 0.12 0.11 0.12 0.11 0.11 0.10 0.12 -
  YoY % 9.09% -8.33% 9.09% 0.00% 10.00% -16.67% -
  Horiz. % 100.00% 91.67% 100.00% 91.67% 91.67% 83.33% 100.00%
P/EPS 128.53 6.28 287.30 181.81 35.86 6.28 8.46 57.31%
  YoY % 1,946.66% -97.81% 58.02% 407.00% 471.02% -25.77% -
  Horiz. % 1,519.27% 74.23% 3,395.98% 2,149.05% 423.88% 74.23% 100.00%
EY 0.78 15.92 0.35 0.55 2.79 15.92 11.82 -36.40%
  YoY % -95.10% 4,448.57% -36.36% -80.29% -82.47% 34.69% -
  Horiz. % 6.60% 134.69% 2.96% 4.65% 23.60% 134.69% 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 0.12 0.23 0.24 0.23 0.30 0.27 0.57 -22.85%
  YoY % -47.83% -4.17% 4.35% -23.33% 11.11% -52.63% -
  Horiz. % 21.05% 40.35% 42.11% 40.35% 52.63% 47.37% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 12/03/07 -
Price 0.4350 0.5000 0.4700 0.4400 0.5600 0.5800 0.6100 -
P/RPS 0.12 0.11 0.11 0.10 0.10 0.11 0.13 -1.32%
  YoY % 9.09% 0.00% 10.00% 0.00% -9.09% -15.38% -
  Horiz. % 92.31% 84.62% 84.62% 76.92% 76.92% 84.62% 100.00%
P/EPS 133.12 6.41 264.77 163.26 33.47 6.75 9.06 56.44%
  YoY % 1,976.76% -97.58% 62.18% 387.78% 395.85% -25.50% -
  Horiz. % 1,469.32% 70.75% 2,922.41% 1,801.99% 369.43% 74.50% 100.00%
EY 0.75 15.60 0.38 0.61 2.99 14.82 11.04 -36.10%
  YoY % -95.19% 4,005.26% -37.70% -79.60% -79.82% 34.24% -
  Horiz. % 6.79% 141.30% 3.44% 5.53% 27.08% 134.24% 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 0.12 0.23 0.22 0.21 0.28 0.29 0.61 -23.72%
  YoY % -47.83% 4.55% 4.76% -25.00% -3.45% -52.46% -
  Horiz. % 19.67% 37.70% 36.07% 34.43% 45.90% 47.54% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers