Highlights

[PWF] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     70.74%    YoY -     -139.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 229,080 214,424 216,182 213,318 209,284 264,381 268,524 -10.04%
  QoQ % 6.84% -0.81% 1.34% 1.93% -20.84% -1.54% -
  Horiz. % 85.31% 79.85% 80.51% 79.44% 77.94% 98.46% 100.00%
PBT 5,956 349 -5,488 -2,268 -10,144 5,962 8,590 -21.65%
  QoQ % 1,606.59% 106.36% -141.98% 77.64% -270.14% -30.60% -
  Horiz. % 69.33% 4.06% -63.88% -26.40% -118.08% 69.40% 100.00%
Tax -688 -154 -1,110 -958 -880 -1,293 -1,313 -34.99%
  QoQ % -346.75% 86.13% -15.94% -8.86% 31.94% 1.55% -
  Horiz. % 52.39% 11.73% 84.57% 72.94% 67.01% 98.45% 100.00%
NP 5,268 195 -6,598 -3,226 -11,024 4,669 7,277 -19.36%
  QoQ % 2,601.54% 102.96% -104.55% 70.74% -336.11% -35.84% -
  Horiz. % 72.39% 2.68% -90.67% -44.33% -151.48% 64.16% 100.00%
NP to SH 6,792 195 -6,598 -3,226 -11,024 4,669 7,277 -4.49%
  QoQ % 3,383.08% 102.96% -104.55% 70.74% -336.11% -35.84% -
  Horiz. % 93.33% 2.68% -90.67% -44.33% -151.48% 64.16% 100.00%
Tax Rate 11.55 % 44.13 % - % - % - % 21.69 % 15.29 % -17.04%
  QoQ % -73.83% 0.00% 0.00% 0.00% 0.00% 41.86% -
  Horiz. % 75.54% 288.62% 0.00% 0.00% 0.00% 141.86% 100.00%
Total Cost 223,812 214,229 222,781 216,544 220,308 259,712 261,246 -9.79%
  QoQ % 4.47% -3.84% 2.88% -1.71% -15.17% -0.59% -
  Horiz. % 85.67% 82.00% 85.28% 82.89% 84.33% 99.41% 100.00%
Net Worth 267,377 203,765 126,742 128,442 124,946 130,286 119,170 71.30%
  QoQ % 31.22% 60.77% -1.32% 2.80% -4.10% 9.33% -
  Horiz. % 224.37% 170.99% 106.35% 107.78% 104.85% 109.33% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 267,377 203,765 126,742 128,442 124,946 130,286 119,170 71.30%
  QoQ % 31.22% 60.77% -1.32% 2.80% -4.10% 9.33% -
  Horiz. % 224.37% 170.99% 106.35% 107.78% 104.85% 109.33% 100.00%
NOSH 76,832 59,062 60,353 59,740 59,783 59,764 59,585 18.45%
  QoQ % 30.09% -2.14% 1.03% -0.07% 0.03% 0.30% -
  Horiz. % 128.95% 99.12% 101.29% 100.26% 100.33% 100.30% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.30 % 0.09 % -3.05 % -1.51 % -5.27 % 1.77 % 2.71 % -10.35%
  QoQ % 2,455.56% 102.95% -101.99% 71.35% -397.74% -34.69% -
  Horiz. % 84.87% 3.32% -112.55% -55.72% -194.46% 65.31% 100.00%
ROE 2.54 % 0.10 % -5.21 % -2.51 % -8.82 % 3.58 % 6.11 % -44.27%
  QoQ % 2,440.00% 101.92% -107.57% 71.54% -346.37% -41.41% -
  Horiz. % 41.57% 1.64% -85.27% -41.08% -144.35% 58.59% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 298.15 363.05 358.19 357.07 350.07 442.37 450.66 -24.05%
  QoQ % -17.88% 1.36% 0.31% 2.00% -20.86% -1.84% -
  Horiz. % 66.16% 80.56% 79.48% 79.23% 77.68% 98.16% 100.00%
EPS 8.84 0.33 -10.93 -5.40 -18.44 7.81 9.87 -7.08%
  QoQ % 2,578.79% 103.02% -102.41% 70.72% -336.11% -20.87% -
  Horiz. % 89.56% 3.34% -110.74% -54.71% -186.83% 79.13% 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 3.4800 3.4500 2.1000 2.1500 2.0900 2.1800 2.0000 44.62%
  QoQ % 0.87% 64.29% -2.33% 2.87% -4.13% 9.00% -
  Horiz. % 174.00% 172.50% 105.00% 107.50% 104.50% 109.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 131.70 123.27 124.28 122.63 120.32 151.99 154.37 -10.04%
  QoQ % 6.84% -0.81% 1.35% 1.92% -20.84% -1.54% -
  Horiz. % 85.31% 79.85% 80.51% 79.44% 77.94% 98.46% 100.00%
EPS 3.90 0.11 -3.79 -1.85 -6.34 2.68 4.18 -4.51%
  QoQ % 3,445.45% 102.90% -104.86% 70.82% -336.57% -35.89% -
  Horiz. % 93.30% 2.63% -90.67% -44.26% -151.67% 64.11% 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 1.5371 1.1714 0.7286 0.7384 0.7183 0.7490 0.6851 71.30%
  QoQ % 31.22% 60.77% -1.33% 2.80% -4.10% 9.33% -
  Horiz. % 224.36% 170.98% 106.35% 107.78% 104.85% 109.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 0.4500 -
P/RPS 0.15 0.12 0.12 0.13 0.13 0.11 0.10 31.00%
  QoQ % 25.00% 0.00% -7.69% 0.00% 18.18% 10.00% -
  Horiz. % 150.00% 120.00% 120.00% 130.00% 130.00% 110.00% 100.00%
P/EPS 5.15 127.21 -4.02 -8.89 -2.55 6.27 3.68 25.09%
  QoQ % -95.95% 3,264.43% 54.78% -248.63% -140.67% 70.38% -
  Horiz. % 139.95% 3,456.79% -109.24% -241.58% -69.29% 170.38% 100.00%
EY 19.43 0.79 -24.85 -11.25 -39.23 15.94 27.14 -19.96%
  QoQ % 2,359.49% 103.18% -120.89% 71.32% -346.11% -41.27% -
  Horiz. % 71.59% 2.91% -91.56% -41.45% -144.55% 58.73% 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 0.13 0.12 0.21 0.22 0.22 0.22 0.23 -31.61%
  QoQ % 8.33% -42.86% -4.55% 0.00% 0.00% -4.35% -
  Horiz. % 56.52% 52.17% 91.30% 95.65% 95.65% 95.65% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 0.4200 -
P/RPS 0.23 0.12 0.13 0.12 0.14 0.11 0.09 86.81%
  QoQ % 91.67% -7.69% 8.33% -14.29% 27.27% 22.22% -
  Horiz. % 255.56% 133.33% 144.44% 133.33% 155.56% 122.22% 100.00%
P/EPS 7.69 131.75 -4.39 -7.96 -2.60 6.40 3.44 70.88%
  QoQ % -94.16% 3,101.14% 44.85% -206.15% -140.62% 86.05% -
  Horiz. % 223.55% 3,829.94% -127.62% -231.40% -75.58% 186.05% 100.00%
EY 13.00 0.76 -22.78 -12.56 -38.42 15.62 29.08 -41.51%
  QoQ % 1,610.53% 103.34% -81.37% 67.31% -345.97% -46.29% -
  Horiz. % 44.70% 2.61% -78.34% -43.19% -132.12% 53.71% 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 0.20 0.13 0.23 0.20 0.23 0.23 0.21 -3.20%
  QoQ % 53.85% -43.48% 15.00% -13.04% 0.00% 9.52% -
  Horiz. % 95.24% 61.90% 109.52% 95.24% 109.52% 109.52% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers