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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

552  374  613  924 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195+0.025 
 VIVOCOM 0.75-0.105 
 XDL 0.070.00 
 ASIABIO-OR 0.005-0.03 
 KNM 0.205-0.005 
 EAH 0.030.00 
 KANGER 0.180.00 
 KSTAR 0.33-0.005 
 AT-WC 0.18+0.025 
 IRIS 0.325+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
5. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
8. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
PARTNERS & BROKERS