Highlights

[PWF] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -35.84%    YoY -     2,764.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 216,182 213,318 209,284 264,381 268,524 265,906 277,820 -15.36%
  QoQ % 1.34% 1.93% -20.84% -1.54% 0.98% -4.29% -
  Horiz. % 77.81% 76.78% 75.33% 95.16% 96.65% 95.71% 100.00%
PBT -5,488 -2,268 -10,144 5,962 8,590 8,040 10,092 -
  QoQ % -141.98% 77.64% -270.14% -30.60% 6.85% -20.33% -
  Horiz. % -54.38% -22.47% -100.52% 59.08% 85.12% 79.67% 100.00%
Tax -1,110 -958 -880 -1,293 -1,313 160 -1,776 -26.81%
  QoQ % -15.94% -8.86% 31.94% 1.55% -920.83% 109.01% -
  Horiz. % 62.54% 53.94% 49.55% 72.80% 73.95% -9.01% 100.00%
NP -6,598 -3,226 -11,024 4,669 7,277 8,200 8,316 -
  QoQ % -104.55% 70.74% -336.11% -35.84% -11.25% -1.39% -
  Horiz. % -79.35% -38.79% -132.56% 56.14% 87.51% 98.61% 100.00%
NP to SH -6,598 -3,226 -11,024 4,669 7,277 8,200 8,316 -
  QoQ % -104.55% 70.74% -336.11% -35.84% -11.25% -1.39% -
  Horiz. % -79.35% -38.79% -132.56% 56.14% 87.51% 98.61% 100.00%
Tax Rate - % - % - % 21.69 % 15.29 % -1.99 % 17.60 % -
  QoQ % 0.00% 0.00% 0.00% 41.86% 868.34% -111.31% -
  Horiz. % 0.00% 0.00% 0.00% 123.24% 86.88% -11.31% 100.00%
Total Cost 222,781 216,544 220,308 259,712 261,246 257,706 269,504 -11.89%
  QoQ % 2.88% -1.71% -15.17% -0.59% 1.37% -4.38% -
  Horiz. % 82.66% 80.35% 81.75% 96.37% 96.94% 95.62% 100.00%
Net Worth 126,742 128,442 124,946 130,286 119,170 129,160 127,846 -0.57%
  QoQ % -1.32% 2.80% -4.10% 9.33% -7.73% 1.03% -
  Horiz. % 99.14% 100.47% 97.73% 101.91% 93.21% 101.03% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 126,742 128,442 124,946 130,286 119,170 129,160 127,846 -0.57%
  QoQ % -1.32% 2.80% -4.10% 9.33% -7.73% 1.03% -
  Horiz. % 99.14% 100.47% 97.73% 101.91% 93.21% 101.03% 100.00%
NOSH 60,353 59,740 59,783 59,764 59,585 59,521 59,741 0.68%
  QoQ % 1.03% -0.07% 0.03% 0.30% 0.11% -0.37% -
  Horiz. % 101.02% 100.00% 100.07% 100.04% 99.74% 99.63% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.05 % -1.51 % -5.27 % 1.77 % 2.71 % 3.08 % 2.99 % -
  QoQ % -101.99% 71.35% -397.74% -34.69% -12.01% 3.01% -
  Horiz. % -102.01% -50.50% -176.25% 59.20% 90.64% 103.01% 100.00%
ROE -5.21 % -2.51 % -8.82 % 3.58 % 6.11 % 6.35 % 6.50 % -
  QoQ % -107.57% 71.54% -346.37% -41.41% -3.78% -2.31% -
  Horiz. % -80.15% -38.62% -135.69% 55.08% 94.00% 97.69% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 358.19 357.07 350.07 442.37 450.66 446.74 465.04 -15.93%
  QoQ % 0.31% 2.00% -20.86% -1.84% 0.88% -3.94% -
  Horiz. % 77.02% 76.78% 75.28% 95.13% 96.91% 96.06% 100.00%
EPS -10.93 -5.40 -18.44 7.81 9.87 13.72 13.60 -
  QoQ % -102.41% 70.72% -336.11% -20.87% -28.06% 0.88% -
  Horiz. % -80.37% -39.71% -135.59% 57.43% 72.57% 100.88% 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 2.1000 2.1500 2.0900 2.1800 2.0000 2.1700 2.1400 -1.25%
  QoQ % -2.33% 2.87% -4.13% 9.00% -7.83% 1.40% -
  Horiz. % 98.13% 100.47% 97.66% 101.87% 93.46% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 124.28 122.63 120.32 151.99 154.37 152.87 159.72 -15.36%
  QoQ % 1.35% 1.92% -20.84% -1.54% 0.98% -4.29% -
  Horiz. % 77.81% 76.78% 75.33% 95.16% 96.65% 95.71% 100.00%
EPS -3.79 -1.85 -6.34 2.68 4.18 4.71 4.78 -
  QoQ % -104.86% 70.82% -336.57% -35.89% -11.25% -1.46% -
  Horiz. % -79.29% -38.70% -132.64% 56.07% 87.45% 98.54% 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 0.7286 0.7384 0.7183 0.7490 0.6851 0.7425 0.7350 -0.58%
  QoQ % -1.33% 2.80% -4.10% 9.33% -7.73% 1.02% -
  Horiz. % 99.13% 100.46% 97.73% 101.90% 93.21% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.4400 0.4800 0.4700 0.4900 0.4500 0.4400 0.4300 -
P/RPS 0.12 0.13 0.13 0.11 0.10 0.10 0.09 21.08%
  QoQ % -7.69% 0.00% 18.18% 10.00% 0.00% 11.11% -
  Horiz. % 133.33% 144.44% 144.44% 122.22% 111.11% 111.11% 100.00%
P/EPS -4.02 -8.89 -2.55 6.27 3.68 3.19 3.09 -
  QoQ % 54.78% -248.63% -140.67% 70.38% 15.36% 3.24% -
  Horiz. % -130.10% -287.70% -82.52% 202.91% 119.09% 103.24% 100.00%
EY -24.85 -11.25 -39.23 15.94 27.14 31.31 32.37 -
  QoQ % -120.89% 71.32% -346.11% -41.27% -13.32% -3.27% -
  Horiz. % -76.77% -34.75% -121.19% 49.24% 83.84% 96.73% 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 0.21 0.22 0.22 0.22 0.23 0.20 0.20 3.30%
  QoQ % -4.55% 0.00% 0.00% -4.35% 15.00% 0.00% -
  Horiz. % 105.00% 110.00% 110.00% 110.00% 115.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.4800 0.4300 0.4800 0.5000 0.4200 0.4000 0.4500 -
P/RPS 0.13 0.12 0.14 0.11 0.09 0.09 0.10 19.06%
  QoQ % 8.33% -14.29% 27.27% 22.22% 0.00% -10.00% -
  Horiz. % 130.00% 120.00% 140.00% 110.00% 90.00% 90.00% 100.00%
P/EPS -4.39 -7.96 -2.60 6.40 3.44 2.90 3.23 -
  QoQ % 44.85% -206.15% -140.62% 86.05% 18.62% -10.22% -
  Horiz. % -135.91% -246.44% -80.50% 198.14% 106.50% 89.78% 100.00%
EY -22.78 -12.56 -38.42 15.62 29.08 34.44 30.93 -
  QoQ % -81.37% 67.31% -345.97% -46.29% -15.56% 11.35% -
  Horiz. % -73.65% -40.61% -124.22% 50.50% 94.02% 111.35% 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 0.20 0.23 0.23 0.21 0.18 0.21 6.23%
  QoQ % 15.00% -13.04% 0.00% 9.52% 16.67% -14.29% -
  Horiz. % 109.52% 95.24% 109.52% 109.52% 100.00% 85.71% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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