Highlights

[PWF] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     102.96%    YoY -     -95.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 251,174 229,626 229,080 214,424 216,182 213,318 209,284 12.92%
  QoQ % 9.38% 0.24% 6.84% -0.81% 1.34% 1.93% -
  Horiz. % 120.02% 109.72% 109.46% 102.46% 103.30% 101.93% 100.00%
PBT 8,936 9,406 5,956 349 -5,488 -2,268 -10,144 -
  QoQ % -5.00% 57.92% 1,606.59% 106.36% -141.98% 77.64% -
  Horiz. % -88.09% -92.72% -58.71% -3.44% 54.10% 22.36% 100.00%
Tax -2,701 -3,310 -688 -154 -1,110 -958 -880 111.07%
  QoQ % 18.39% -381.10% -346.75% 86.13% -15.94% -8.86% -
  Horiz. % 306.97% 376.14% 78.18% 17.50% 126.21% 108.86% 100.00%
NP 6,234 6,096 5,268 195 -6,598 -3,226 -11,024 -
  QoQ % 2.27% 15.72% 2,601.54% 102.96% -104.55% 70.74% -
  Horiz. % -56.56% -55.30% -47.79% -1.77% 59.86% 29.26% 100.00%
NP to SH 6,234 6,858 6,792 195 -6,598 -3,226 -11,024 -
  QoQ % -9.09% 0.97% 3,383.08% 102.96% -104.55% 70.74% -
  Horiz. % -56.56% -62.21% -61.61% -1.77% 59.86% 29.26% 100.00%
Tax Rate 30.23 % 35.19 % 11.55 % 44.13 % - % - % - % -
  QoQ % -14.09% 204.68% -73.83% 0.00% 0.00% 0.00% -
  Horiz. % 68.50% 79.74% 26.17% 100.00% - - -
Total Cost 244,940 223,530 223,812 214,229 222,781 216,544 220,308 7.31%
  QoQ % 9.58% -0.13% 4.47% -3.84% 2.88% -1.71% -
  Horiz. % 111.18% 101.46% 101.59% 97.24% 101.12% 98.29% 100.00%
Net Worth 210,808 209,363 267,377 203,765 126,742 128,442 124,946 41.68%
  QoQ % 0.69% -21.70% 31.22% 60.77% -1.32% 2.80% -
  Horiz. % 168.72% 167.56% 213.99% 163.08% 101.44% 102.80% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 210,808 209,363 267,377 203,765 126,742 128,442 124,946 41.68%
  QoQ % 0.69% -21.70% 31.22% 60.77% -1.32% 2.80% -
  Horiz. % 168.72% 167.56% 213.99% 163.08% 101.44% 102.80% 100.00%
NOSH 59,719 59,647 76,832 59,062 60,353 59,740 59,783 -0.07%
  QoQ % 0.12% -22.37% 30.09% -2.14% 1.03% -0.07% -
  Horiz. % 99.89% 99.77% 128.52% 98.79% 100.95% 99.93% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.48 % 2.65 % 2.30 % 0.09 % -3.05 % -1.51 % -5.27 % -
  QoQ % -6.42% 15.22% 2,455.56% 102.95% -101.99% 71.35% -
  Horiz. % -47.06% -50.28% -43.64% -1.71% 57.87% 28.65% 100.00%
ROE 2.96 % 3.28 % 2.54 % 0.10 % -5.21 % -2.51 % -8.82 % -
  QoQ % -9.76% 29.13% 2,440.00% 101.92% -107.57% 71.54% -
  Horiz. % -33.56% -37.19% -28.80% -1.13% 59.07% 28.46% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 420.59 384.97 298.15 363.05 358.19 357.07 350.07 13.00%
  QoQ % 9.25% 29.12% -17.88% 1.36% 0.31% 2.00% -
  Horiz. % 120.14% 109.97% 85.17% 103.71% 102.32% 102.00% 100.00%
EPS 10.44 10.22 8.84 0.33 -10.93 -5.40 -18.44 -
  QoQ % 2.15% 15.61% 2,578.79% 103.02% -102.41% 70.72% -
  Horiz. % -56.62% -55.42% -47.94% -1.79% 59.27% 29.28% 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 3.5300 3.5100 3.4800 3.4500 2.1000 2.1500 2.0900 41.78%
  QoQ % 0.57% 0.86% 0.87% 64.29% -2.33% 2.87% -
  Horiz. % 168.90% 167.94% 166.51% 165.07% 100.48% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.40 132.01 131.70 123.27 124.28 122.63 120.32 12.92%
  QoQ % 9.39% 0.24% 6.84% -0.81% 1.35% 1.92% -
  Horiz. % 120.01% 109.72% 109.46% 102.45% 103.29% 101.92% 100.00%
EPS 3.58 3.94 3.90 0.11 -3.79 -1.85 -6.34 -
  QoQ % -9.14% 1.03% 3,445.45% 102.90% -104.86% 70.82% -
  Horiz. % -56.47% -62.15% -61.51% -1.74% 59.78% 29.18% 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 1.2119 1.2036 1.5371 1.1714 0.7286 0.7384 0.7183 41.68%
  QoQ % 0.69% -21.70% 31.22% 60.77% -1.33% 2.80% -
  Horiz. % 168.72% 167.56% 213.99% 163.08% 101.43% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6350 0.6900 0.4550 0.4200 0.4400 0.4800 0.4700 -
P/RPS 0.15 0.18 0.15 0.12 0.12 0.13 0.13 10.00%
  QoQ % -16.67% 20.00% 25.00% 0.00% -7.69% 0.00% -
  Horiz. % 115.38% 138.46% 115.38% 92.31% 92.31% 100.00% 100.00%
P/EPS 6.08 6.00 5.15 127.21 -4.02 -8.89 -2.55 -
  QoQ % 1.33% 16.50% -95.95% 3,264.43% 54.78% -248.63% -
  Horiz. % -238.43% -235.29% -201.96% -4,988.63% 157.65% 348.63% 100.00%
EY 16.44 16.66 19.43 0.79 -24.85 -11.25 -39.23 -
  QoQ % -1.32% -14.26% 2,359.49% 103.18% -120.89% 71.32% -
  Horiz. % -41.91% -42.47% -49.53% -2.01% 63.34% 28.68% 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 0.18 0.20 0.13 0.12 0.21 0.22 0.22 -12.51%
  QoQ % -10.00% 53.85% 8.33% -42.86% -4.55% 0.00% -
  Horiz. % 81.82% 90.91% 59.09% 54.55% 95.45% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 -
Price 0.7500 0.6000 0.6800 0.4350 0.4800 0.4300 0.4800 -
P/RPS 0.18 0.16 0.23 0.12 0.13 0.12 0.14 18.22%
  QoQ % 12.50% -30.43% 91.67% -7.69% 8.33% -14.29% -
  Horiz. % 128.57% 114.29% 164.29% 85.71% 92.86% 85.71% 100.00%
P/EPS 7.18 5.22 7.69 131.75 -4.39 -7.96 -2.60 -
  QoQ % 37.55% -32.12% -94.16% 3,101.14% 44.85% -206.15% -
  Horiz. % -276.15% -200.77% -295.77% -5,067.31% 168.85% 306.15% 100.00%
EY 13.92 19.16 13.00 0.76 -22.78 -12.56 -38.42 -
  QoQ % -27.35% 47.38% 1,610.53% 103.34% -81.37% 67.31% -
  Horiz. % -36.23% -49.87% -33.84% -1.98% 59.29% 32.69% 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 0.17 0.20 0.13 0.23 0.20 0.23 -5.88%
  QoQ % 23.53% -15.00% 53.85% -43.48% 15.00% -13.04% -
  Horiz. % 91.30% 73.91% 86.96% 56.52% 100.00% 86.96% 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.
 


 

336  354  478  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.69+0.05 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 ARMADA 0.49+0.03 
 HSI-H8F 0.25+0.02 
 DGB 0.145+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers