Highlights

[PWF] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -1.39%    YoY -     92.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 209,284 264,381 268,524 265,906 277,820 262,506 262,385 -13.98%
  QoQ % -20.84% -1.54% 0.98% -4.29% 5.83% 0.05% -
  Horiz. % 79.76% 100.76% 102.34% 101.34% 105.88% 100.05% 100.00%
PBT -10,144 5,962 8,590 8,040 10,092 6,833 6,685 -
  QoQ % -270.14% -30.60% 6.85% -20.33% 47.70% 2.21% -
  Horiz. % -151.74% 89.18% 128.50% 120.26% 150.96% 102.21% 100.00%
Tax -880 -1,293 -1,313 160 -1,776 -6,724 -3,829 -62.45%
  QoQ % 31.94% 1.55% -920.83% 109.01% 73.59% -75.59% -
  Horiz. % 22.98% 33.77% 34.30% -4.18% 46.38% 175.59% 100.00%
NP -11,024 4,669 7,277 8,200 8,316 109 2,856 -
  QoQ % -336.11% -35.84% -11.25% -1.39% 7,529.36% -96.18% -
  Horiz. % -385.99% 163.48% 254.81% 287.11% 291.18% 3.82% 100.00%
NP to SH -11,024 4,669 7,277 8,200 8,316 163 2,856 -
  QoQ % -336.11% -35.84% -11.25% -1.39% 5,001.84% -94.29% -
  Horiz. % -385.99% 163.48% 254.81% 287.11% 291.18% 5.71% 100.00%
Tax Rate - % 21.69 % 15.29 % -1.99 % 17.60 % 98.40 % 57.28 % -
  QoQ % 0.00% 41.86% 868.34% -111.31% -82.11% 71.79% -
  Horiz. % 0.00% 37.87% 26.69% -3.47% 30.73% 171.79% 100.00%
Total Cost 220,308 259,712 261,246 257,706 269,504 262,397 259,529 -10.34%
  QoQ % -15.17% -0.59% 1.37% -4.38% 2.71% 1.10% -
  Horiz. % 84.89% 100.07% 100.66% 99.30% 103.84% 101.10% 100.00%
Net Worth 124,946 130,286 119,170 129,160 127,846 130,038 119,236 3.16%
  QoQ % -4.10% 9.33% -7.73% 1.03% -1.69% 9.06% -
  Horiz. % 104.79% 109.27% 99.94% 108.32% 107.22% 109.06% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 124,946 130,286 119,170 129,160 127,846 130,038 119,236 3.16%
  QoQ % -4.10% 9.33% -7.73% 1.03% -1.69% 9.06% -
  Horiz. % 104.79% 109.27% 99.94% 108.32% 107.22% 109.06% 100.00%
NOSH 59,783 59,764 59,585 59,521 59,741 61,923 59,618 0.18%
  QoQ % 0.03% 0.30% 0.11% -0.37% -3.52% 3.87% -
  Horiz. % 100.28% 100.25% 99.94% 99.84% 100.21% 103.87% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.27 % 1.77 % 2.71 % 3.08 % 2.99 % 0.04 % 1.09 % -
  QoQ % -397.74% -34.69% -12.01% 3.01% 7,375.00% -96.33% -
  Horiz. % -483.49% 162.39% 248.62% 282.57% 274.31% 3.67% 100.00%
ROE -8.82 % 3.58 % 6.11 % 6.35 % 6.50 % 0.13 % 2.40 % -
  QoQ % -346.37% -41.41% -3.78% -2.31% 4,900.00% -94.58% -
  Horiz. % -367.50% 149.17% 254.58% 264.58% 270.83% 5.42% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 350.07 442.37 450.66 446.74 465.04 423.92 440.11 -14.14%
  QoQ % -20.86% -1.84% 0.88% -3.94% 9.70% -3.68% -
  Horiz. % 79.54% 100.51% 102.40% 101.51% 105.66% 96.32% 100.00%
EPS -18.44 7.81 9.87 13.72 13.60 0.27 8.07 -
  QoQ % -336.11% -20.87% -28.06% 0.88% 4,937.04% -96.65% -
  Horiz. % -228.50% 96.78% 122.30% 170.01% 168.53% 3.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0900 2.1800 2.0000 2.1700 2.1400 2.1000 2.0000 2.98%
  QoQ % -4.13% 9.00% -7.83% 1.40% 1.90% 5.00% -
  Horiz. % 104.50% 109.00% 100.00% 108.50% 107.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 120.32 151.99 154.37 152.87 159.72 150.91 150.84 -13.98%
  QoQ % -20.84% -1.54% 0.98% -4.29% 5.84% 0.05% -
  Horiz. % 79.77% 100.76% 102.34% 101.35% 105.89% 100.05% 100.00%
EPS -6.34 2.68 4.18 4.71 4.78 0.09 1.64 -
  QoQ % -336.57% -35.89% -11.25% -1.46% 5,211.11% -94.51% -
  Horiz. % -386.59% 163.41% 254.88% 287.20% 291.46% 5.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7183 0.7490 0.6851 0.7425 0.7350 0.7476 0.6855 3.16%
  QoQ % -4.10% 9.33% -7.73% 1.02% -1.69% 9.06% -
  Horiz. % 104.78% 109.26% 99.94% 108.32% 107.22% 109.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4700 0.4900 0.4500 0.4400 0.4300 0.5100 0.4800 -
P/RPS 0.13 0.11 0.10 0.10 0.09 0.12 0.11 11.77%
  QoQ % 18.18% 10.00% 0.00% 11.11% -25.00% 9.09% -
  Horiz. % 118.18% 100.00% 90.91% 90.91% 81.82% 109.09% 100.00%
P/EPS -2.55 6.27 3.68 3.19 3.09 193.75 10.02 -
  QoQ % -140.67% 70.38% 15.36% 3.24% -98.41% 1,833.63% -
  Horiz. % -25.45% 62.57% 36.73% 31.84% 30.84% 1,933.63% 100.00%
EY -39.23 15.94 27.14 31.31 32.37 0.52 9.98 -
  QoQ % -346.11% -41.27% -13.32% -3.27% 6,125.00% -94.79% -
  Horiz. % -393.09% 159.72% 271.94% 313.73% 324.35% 5.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.22 0.22 0.23 0.20 0.20 0.24 0.24 -5.63%
  QoQ % 0.00% -4.35% 15.00% 0.00% -16.67% 0.00% -
  Horiz. % 91.67% 91.67% 95.83% 83.33% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.4800 0.5000 0.4200 0.4000 0.4500 0.4700 0.4200 -
P/RPS 0.14 0.11 0.09 0.09 0.10 0.11 0.10 25.12%
  QoQ % 27.27% 22.22% 0.00% -10.00% -9.09% 10.00% -
  Horiz. % 140.00% 110.00% 90.00% 90.00% 100.00% 110.00% 100.00%
P/EPS -2.60 6.40 3.44 2.90 3.23 178.55 8.77 -
  QoQ % -140.62% 86.05% 18.62% -10.22% -98.19% 1,935.92% -
  Horiz. % -29.65% 72.98% 39.22% 33.07% 36.83% 2,035.92% 100.00%
EY -38.42 15.62 29.08 34.44 30.93 0.56 11.41 -
  QoQ % -345.97% -46.29% -15.56% 11.35% 5,423.21% -95.09% -
  Horiz. % -336.72% 136.90% 254.86% 301.84% 271.08% 4.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.23 0.21 0.18 0.21 0.22 0.21 6.25%
  QoQ % 0.00% 9.52% 16.67% -14.29% -4.55% 4.76% -
  Horiz. % 109.52% 109.52% 100.00% 85.71% 100.00% 104.76% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers