Highlights

[PWF] QoQ Cumulative 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 -     -14.46%    YoY -     2,764.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 162,137 106,659 52,321 264,381 201,393 132,953 69,455 75.70%
  QoQ % 52.01% 103.86% -80.21% 31.28% 51.48% 91.42% -
  Horiz. % 233.44% 153.57% 75.33% 380.65% 289.96% 191.42% 100.00%
PBT -4,116 -1,134 -2,536 5,962 6,443 4,020 2,523 -
  QoQ % -262.96% 55.28% -142.54% -7.47% 60.27% 59.33% -
  Horiz. % -163.14% -44.95% -100.52% 236.31% 255.37% 159.33% 100.00%
Tax -833 -479 -220 -1,293 -985 80 -444 51.94%
  QoQ % -73.90% -117.73% 82.99% -31.27% -1,331.25% 118.02% -
  Horiz. % 187.61% 107.88% 49.55% 291.22% 221.85% -18.02% 100.00%
NP -4,949 -1,613 -2,756 4,669 5,458 4,100 2,079 -
  QoQ % -206.82% 41.47% -159.03% -14.46% 33.12% 97.21% -
  Horiz. % -238.05% -77.59% -132.56% 224.58% 262.53% 197.21% 100.00%
NP to SH -4,949 -1,613 -2,756 4,669 5,458 4,100 2,079 -
  QoQ % -206.82% 41.47% -159.03% -14.46% 33.12% 97.21% -
  Horiz. % -238.05% -77.59% -132.56% 224.58% 262.53% 197.21% 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 167,086 108,272 55,077 259,712 195,935 128,853 67,376 82.91%
  QoQ % 54.32% 96.58% -78.79% 32.55% 52.06% 91.24% -
  Horiz. % 247.99% 160.70% 81.75% 385.47% 290.81% 191.24% 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 -3.90 % -1.26 % -2.21 % 3.58 % 4.58 % 3.17 % 1.63 % -
  QoQ % -209.52% 42.99% -161.73% -21.83% 44.48% 94.48% -
  Horiz. % -239.26% -77.30% -135.58% 219.63% 280.98% 194.48% 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 268.64 178.54 87.52 442.37 337.99 223.37 116.26 74.51%
  QoQ % 50.46% 104.00% -80.22% 30.88% 51.31% 92.13% -
  Horiz. % 231.07% 153.57% 75.28% 380.50% 290.72% 192.13% 100.00%
EPS -8.20 -2.70 -4.61 7.81 7.40 6.86 3.40 -
  QoQ % -203.70% 41.43% -159.03% 5.54% 7.87% 101.76% -
  Horiz. % -241.18% -79.41% -135.59% 229.71% 217.65% 201.76% 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 93.21 61.32 30.08 151.99 115.78 76.43 39.93 75.70%
  QoQ % 52.01% 103.86% -80.21% 31.27% 51.49% 91.41% -
  Horiz. % 233.43% 153.57% 75.33% 380.64% 289.96% 191.41% 100.00%
EPS -2.85 -0.93 -1.58 2.68 3.14 2.36 1.20 -
  QoQ % -206.45% 41.14% -158.96% -14.65% 33.05% 96.67% -
  Horiz. % -237.50% -77.50% -131.67% 223.33% 261.67% 196.67% 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 0.16 0.27 0.54 0.11 0.13 0.20 0.37 -42.73%
  QoQ % -40.74% -50.00% 390.91% -15.38% -35.00% -45.95% -
  Horiz. % 43.24% 72.97% 145.95% 29.73% 35.14% 54.05% 100.00%
P/EPS -5.37 -17.78 -10.20 6.27 4.91 6.39 12.36 -
  QoQ % 69.80% -74.31% -262.68% 27.70% -23.16% -48.30% -
  Horiz. % -43.45% -143.85% -82.52% 50.73% 39.72% 51.70% 100.00%
EY -18.64 -5.63 -9.81 15.94 20.36 15.66 8.09 -
  QoQ % -231.08% 42.61% -161.54% -21.71% 30.01% 93.57% -
  Horiz. % -230.41% -69.59% -121.26% 197.03% 251.67% 193.57% 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 0.18 0.24 0.55 0.11 0.12 0.18 0.39 -40.19%
  QoQ % -25.00% -56.36% 400.00% -8.33% -33.33% -53.85% -
  Horiz. % 46.15% 61.54% 141.03% 28.21% 30.77% 46.15% 100.00%
P/EPS -5.85 -15.93 -10.41 6.40 4.59 5.81 12.93 -
  QoQ % 63.28% -53.03% -262.66% 39.43% -21.00% -55.07% -
  Horiz. % -45.24% -123.20% -80.51% 49.50% 35.50% 44.93% 100.00%
EY -17.08 -6.28 -9.60 15.62 21.81 17.22 7.73 -
  QoQ % -171.97% 34.58% -161.46% -28.38% 26.66% 122.77% -
  Horiz. % -220.96% -81.24% -124.19% 202.07% 282.15% 222.77% 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 0.23 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers