Highlights

[PWF] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     33.12%    YoY -     154.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 106,659 52,321 264,381 201,393 132,953 69,455 262,506 -45.17%
  QoQ % 103.86% -80.21% 31.28% 51.48% 91.42% -73.54% -
  Horiz. % 40.63% 19.93% 100.71% 76.72% 50.65% 26.46% 100.00%
PBT -1,134 -2,536 5,962 6,443 4,020 2,523 6,833 -
  QoQ % 55.28% -142.54% -7.47% 60.27% 59.33% -63.08% -
  Horiz. % -16.60% -37.11% 87.25% 94.29% 58.83% 36.92% 100.00%
Tax -479 -220 -1,293 -985 80 -444 -6,724 -82.84%
  QoQ % -117.73% 82.99% -31.27% -1,331.25% 118.02% 93.40% -
  Horiz. % 7.12% 3.27% 19.23% 14.65% -1.19% 6.60% 100.00%
NP -1,613 -2,756 4,669 5,458 4,100 2,079 109 -
  QoQ % 41.47% -159.03% -14.46% 33.12% 97.21% 1,807.34% -
  Horiz. % -1,479.82% -2,528.44% 4,283.49% 5,007.34% 3,761.47% 1,907.34% 100.00%
NP to SH -1,613 -2,756 4,669 5,458 4,100 2,079 163 -
  QoQ % 41.47% -159.03% -14.46% 33.12% 97.21% 1,175.46% -
  Horiz. % -989.57% -1,690.80% 2,864.42% 3,348.47% 2,515.34% 1,275.46% 100.00%
Tax Rate - % - % 21.69 % 15.29 % -1.99 % 17.60 % 98.40 % -
  QoQ % 0.00% 0.00% 41.86% 868.34% -111.31% -82.11% -
  Horiz. % 0.00% 0.00% 22.04% 15.54% -2.02% 17.89% 100.00%
Total Cost 108,272 55,077 259,712 195,935 128,853 67,376 262,397 -44.60%
  QoQ % 96.58% -78.79% 32.55% 52.06% 91.24% -74.32% -
  Horiz. % 41.26% 20.99% 98.98% 74.67% 49.11% 25.68% 100.00%
Net Worth 128,442 124,946 130,286 119,170 129,160 127,846 130,038 -0.82%
  QoQ % 2.80% -4.10% 9.33% -7.73% 1.03% -1.69% -
  Horiz. % 98.77% 96.08% 100.19% 91.64% 99.32% 98.31% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 128,442 124,946 130,286 119,170 129,160 127,846 130,038 -0.82%
  QoQ % 2.80% -4.10% 9.33% -7.73% 1.03% -1.69% -
  Horiz. % 98.77% 96.08% 100.19% 91.64% 99.32% 98.31% 100.00%
NOSH 59,740 59,783 59,764 59,585 59,521 59,741 61,923 -2.37%
  QoQ % -0.07% 0.03% 0.30% 0.11% -0.37% -3.52% -
  Horiz. % 96.48% 96.54% 96.51% 96.22% 96.12% 96.48% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.51 % -5.27 % 1.77 % 2.71 % 3.08 % 2.99 % 0.04 % -
  QoQ % 71.35% -397.74% -34.69% -12.01% 3.01% 7,375.00% -
  Horiz. % -3,775.00% -13,175.00% 4,425.00% 6,775.00% 7,700.00% 7,475.00% 100.00%
ROE -1.26 % -2.21 % 3.58 % 4.58 % 3.17 % 1.63 % 0.13 % -
  QoQ % 42.99% -161.73% -21.83% 44.48% 94.48% 1,153.85% -
  Horiz. % -969.23% -1,700.00% 2,753.85% 3,523.08% 2,438.46% 1,253.85% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 178.54 87.52 442.37 337.99 223.37 116.26 423.92 -43.84%
  QoQ % 104.00% -80.22% 30.88% 51.31% 92.13% -72.58% -
  Horiz. % 42.12% 20.65% 104.35% 79.73% 52.69% 27.42% 100.00%
EPS -2.70 -4.61 7.81 7.40 6.86 3.40 0.27 -
  QoQ % 41.43% -159.03% 5.54% 7.87% 101.76% 1,159.26% -
  Horiz. % -1,000.00% -1,707.41% 2,892.59% 2,740.74% 2,540.74% 1,259.26% 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 2.1500 2.0900 2.1800 2.0000 2.1700 2.1400 2.1000 1.58%
  QoQ % 2.87% -4.13% 9.00% -7.83% 1.40% 1.90% -
  Horiz. % 102.38% 99.52% 103.81% 95.24% 103.33% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.32 30.08 151.99 115.78 76.43 39.93 150.91 -45.17%
  QoQ % 103.86% -80.21% 31.27% 51.49% 91.41% -73.54% -
  Horiz. % 40.63% 19.93% 100.72% 76.72% 50.65% 26.46% 100.00%
EPS -0.93 -1.58 2.68 3.14 2.36 1.20 0.09 -
  QoQ % 41.14% -158.96% -14.65% 33.05% 96.67% 1,233.33% -
  Horiz. % -1,033.33% -1,755.56% 2,977.78% 3,488.89% 2,622.22% 1,333.33% 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 0.7384 0.7183 0.7490 0.6851 0.7425 0.7350 0.7476 -0.82%
  QoQ % 2.80% -4.10% 9.33% -7.73% 1.02% -1.69% -
  Horiz. % 98.77% 96.08% 100.19% 91.64% 99.32% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4800 0.4700 0.4900 0.4500 0.4400 0.4300 0.5100 -
P/RPS 0.27 0.54 0.11 0.13 0.20 0.37 0.12 71.79%
  QoQ % -50.00% 390.91% -15.38% -35.00% -45.95% 208.33% -
  Horiz. % 225.00% 450.00% 91.67% 108.33% 166.67% 308.33% 100.00%
P/EPS -17.78 -10.20 6.27 4.91 6.39 12.36 193.75 -
  QoQ % -74.31% -262.68% 27.70% -23.16% -48.30% -93.62% -
  Horiz. % -9.18% -5.26% 3.24% 2.53% 3.30% 6.38% 100.00%
EY -5.63 -9.81 15.94 20.36 15.66 8.09 0.52 -
  QoQ % 42.61% -161.54% -21.71% 30.01% 93.57% 1,455.77% -
  Horiz. % -1,082.69% -1,886.54% 3,065.38% 3,915.39% 3,011.54% 1,555.77% 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 0.22 0.23 0.20 0.20 0.24 -5.64%
  QoQ % 0.00% 0.00% -4.35% 15.00% 0.00% -16.67% -
  Horiz. % 91.67% 91.67% 91.67% 95.83% 83.33% 83.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.4300 0.4800 0.5000 0.4200 0.4000 0.4500 0.4700 -
P/RPS 0.24 0.55 0.11 0.12 0.18 0.39 0.11 68.30%
  QoQ % -56.36% 400.00% -8.33% -33.33% -53.85% 254.55% -
  Horiz. % 218.18% 500.00% 100.00% 109.09% 163.64% 354.55% 100.00%
P/EPS -15.93 -10.41 6.40 4.59 5.81 12.93 178.55 -
  QoQ % -53.03% -262.66% 39.43% -21.00% -55.07% -92.76% -
  Horiz. % -8.92% -5.83% 3.58% 2.57% 3.25% 7.24% 100.00%
EY -6.28 -9.60 15.62 21.81 17.22 7.73 0.56 -
  QoQ % 34.58% -161.46% -28.38% 26.66% 122.77% 1,280.36% -
  Horiz. % -1,121.43% -1,714.29% 2,789.29% 3,894.64% 3,075.00% 1,380.36% 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 0.23 0.23 0.21 0.18 0.21 0.22 -6.16%
  QoQ % -13.04% 0.00% 9.52% 16.67% -14.29% -4.55% -
  Horiz. % 90.91% 104.55% 104.55% 95.45% 81.82% 95.45% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers