Highlights

[PWF] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -104.55%    YoY -     -190.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 229,626 229,080 214,424 216,182 213,318 209,284 264,381 -8.98%
  QoQ % 0.24% 6.84% -0.81% 1.34% 1.93% -20.84% -
  Horiz. % 86.85% 86.65% 81.10% 81.77% 80.69% 79.16% 100.00%
PBT 9,406 5,956 349 -5,488 -2,268 -10,144 5,962 35.56%
  QoQ % 57.92% 1,606.59% 106.36% -141.98% 77.64% -270.14% -
  Horiz. % 157.77% 99.90% 5.85% -92.05% -38.04% -170.14% 100.00%
Tax -3,310 -688 -154 -1,110 -958 -880 -1,293 87.24%
  QoQ % -381.10% -346.75% 86.13% -15.94% -8.86% 31.94% -
  Horiz. % 255.99% 53.21% 11.91% 85.90% 74.09% 68.06% 100.00%
NP 6,096 5,268 195 -6,598 -3,226 -11,024 4,669 19.48%
  QoQ % 15.72% 2,601.54% 102.96% -104.55% 70.74% -336.11% -
  Horiz. % 130.56% 112.83% 4.18% -141.33% -69.09% -236.11% 100.00%
NP to SH 6,858 6,792 195 -6,598 -3,226 -11,024 4,669 29.25%
  QoQ % 0.97% 3,383.08% 102.96% -104.55% 70.74% -336.11% -
  Horiz. % 146.88% 145.47% 4.18% -141.33% -69.09% -236.11% 100.00%
Tax Rate 35.19 % 11.55 % 44.13 % - % - % - % 21.69 % 38.11%
  QoQ % 204.68% -73.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 162.24% 53.25% 203.46% 0.00% 0.00% 0.00% 100.00%
Total Cost 223,530 223,812 214,229 222,781 216,544 220,308 259,712 -9.53%
  QoQ % -0.13% 4.47% -3.84% 2.88% -1.71% -15.17% -
  Horiz. % 86.07% 86.18% 82.49% 85.78% 83.38% 84.83% 100.00%
Net Worth 209,363 267,377 203,765 126,742 128,442 124,946 130,286 37.23%
  QoQ % -21.70% 31.22% 60.77% -1.32% 2.80% -4.10% -
  Horiz. % 160.69% 205.22% 156.40% 97.28% 98.58% 95.90% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 209,363 267,377 203,765 126,742 128,442 124,946 130,286 37.23%
  QoQ % -21.70% 31.22% 60.77% -1.32% 2.80% -4.10% -
  Horiz. % 160.69% 205.22% 156.40% 97.28% 98.58% 95.90% 100.00%
NOSH 59,647 76,832 59,062 60,353 59,740 59,783 59,764 -0.13%
  QoQ % -22.37% 30.09% -2.14% 1.03% -0.07% 0.03% -
  Horiz. % 99.80% 128.56% 98.83% 100.99% 99.96% 100.03% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.65 % 2.30 % 0.09 % -3.05 % -1.51 % -5.27 % 1.77 % 30.90%
  QoQ % 15.22% 2,455.56% 102.95% -101.99% 71.35% -397.74% -
  Horiz. % 149.72% 129.94% 5.08% -172.32% -85.31% -297.74% 100.00%
ROE 3.28 % 2.54 % 0.10 % -5.21 % -2.51 % -8.82 % 3.58 % -5.67%
  QoQ % 29.13% 2,440.00% 101.92% -107.57% 71.54% -346.37% -
  Horiz. % 91.62% 70.95% 2.79% -145.53% -70.11% -246.37% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 384.97 298.15 363.05 358.19 357.07 350.07 442.37 -8.86%
  QoQ % 29.12% -17.88% 1.36% 0.31% 2.00% -20.86% -
  Horiz. % 87.02% 67.40% 82.07% 80.97% 80.72% 79.14% 100.00%
EPS 10.22 8.84 0.33 -10.93 -5.40 -18.44 7.81 19.66%
  QoQ % 15.61% 2,578.79% 103.02% -102.41% 70.72% -336.11% -
  Horiz. % 130.86% 113.19% 4.23% -139.95% -69.14% -236.11% 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 3.5100 3.4800 3.4500 2.1000 2.1500 2.0900 2.1800 37.41%
  QoQ % 0.86% 0.87% 64.29% -2.33% 2.87% -4.13% -
  Horiz. % 161.01% 159.63% 158.26% 96.33% 98.62% 95.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 132.01 131.70 123.27 124.28 122.63 120.32 151.99 -8.98%
  QoQ % 0.24% 6.84% -0.81% 1.35% 1.92% -20.84% -
  Horiz. % 86.85% 86.65% 81.10% 81.77% 80.68% 79.16% 100.00%
EPS 3.94 3.90 0.11 -3.79 -1.85 -6.34 2.68 29.32%
  QoQ % 1.03% 3,445.45% 102.90% -104.86% 70.82% -336.57% -
  Horiz. % 147.01% 145.52% 4.10% -141.42% -69.03% -236.57% 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 1.2036 1.5371 1.1714 0.7286 0.7384 0.7183 0.7490 37.23%
  QoQ % -21.70% 31.22% 60.77% -1.33% 2.80% -4.10% -
  Horiz. % 160.69% 205.22% 156.40% 97.28% 98.58% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6900 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 -
P/RPS 0.18 0.15 0.12 0.12 0.13 0.13 0.11 38.90%
  QoQ % 20.00% 25.00% 0.00% -7.69% 0.00% 18.18% -
  Horiz. % 163.64% 136.36% 109.09% 109.09% 118.18% 118.18% 100.00%
P/EPS 6.00 5.15 127.21 -4.02 -8.89 -2.55 6.27 -2.89%
  QoQ % 16.50% -95.95% 3,264.43% 54.78% -248.63% -140.67% -
  Horiz. % 95.69% 82.14% 2,028.87% -64.11% -141.79% -40.67% 100.00%
EY 16.66 19.43 0.79 -24.85 -11.25 -39.23 15.94 2.99%
  QoQ % -14.26% 2,359.49% 103.18% -120.89% 71.32% -346.11% -
  Horiz. % 104.52% 121.89% 4.96% -155.90% -70.58% -246.11% 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 0.12 0.21 0.22 0.22 0.22 -6.16%
  QoQ % 53.85% 8.33% -42.86% -4.55% 0.00% 0.00% -
  Horiz. % 90.91% 59.09% 54.55% 95.45% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 -
Price 0.6000 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 -
P/RPS 0.16 0.23 0.12 0.13 0.12 0.14 0.11 28.41%
  QoQ % -30.43% 91.67% -7.69% 8.33% -14.29% 27.27% -
  Horiz. % 145.45% 209.09% 109.09% 118.18% 109.09% 127.27% 100.00%
P/EPS 5.22 7.69 131.75 -4.39 -7.96 -2.60 6.40 -12.71%
  QoQ % -32.12% -94.16% 3,101.14% 44.85% -206.15% -140.62% -
  Horiz. % 81.56% 120.16% 2,058.59% -68.59% -124.38% -40.62% 100.00%
EY 19.16 13.00 0.76 -22.78 -12.56 -38.42 15.62 14.60%
  QoQ % 47.38% 1,610.53% 103.34% -81.37% 67.31% -345.97% -
  Horiz. % 122.66% 83.23% 4.87% -145.84% -80.41% -245.97% 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 0.17 0.20 0.13 0.23 0.20 0.23 0.23 -18.27%
  QoQ % -15.00% 53.85% -43.48% 15.00% -13.04% 0.00% -
  Horiz. % 73.91% 86.96% 56.52% 100.00% 86.96% 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.
 


 

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