Highlights

[PWF] QoQ Cumulative 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 -     103.94%    YoY -     -95.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 188,381 114,813 57,270 214,424 162,137 106,659 52,321 134.73%
  QoQ % 64.08% 100.48% -73.29% 32.25% 52.01% 103.86% -
  Horiz. % 360.05% 219.44% 109.46% 409.82% 309.89% 203.86% 100.00%
PBT 6,702 4,703 1,489 349 -4,116 -1,134 -2,536 -
  QoQ % 42.50% 215.85% 326.65% 108.48% -262.96% 55.28% -
  Horiz. % -264.27% -185.45% -58.71% -13.76% 162.30% 44.72% 100.00%
Tax -2,026 -1,655 -172 -154 -833 -479 -220 338.76%
  QoQ % -22.42% -862.21% -11.69% 81.51% -73.90% -117.73% -
  Horiz. % 920.91% 752.27% 78.18% 70.00% 378.64% 217.73% 100.00%
NP 4,676 3,048 1,317 195 -4,949 -1,613 -2,756 -
  QoQ % 53.41% 131.44% 575.38% 103.94% -206.82% 41.47% -
  Horiz. % -169.67% -110.60% -47.79% -7.08% 179.57% 58.53% 100.00%
NP to SH 4,676 3,429 1,698 195 -4,949 -1,613 -2,756 -
  QoQ % 36.37% 101.94% 770.77% 103.94% -206.82% 41.47% -
  Horiz. % -169.67% -124.42% -61.61% -7.08% 179.57% 58.53% 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 183,705 111,765 55,953 214,229 167,086 108,272 55,077 123.07%
  QoQ % 64.37% 99.75% -73.88% 28.21% 54.32% 96.58% -
  Horiz. % 333.54% 202.92% 101.59% 388.96% 303.37% 196.58% 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 2.22 % 1.64 % 0.64 % 0.10 % -3.90 % -1.26 % -2.21 % -
  QoQ % 35.37% 156.25% 540.00% 102.56% -209.52% 42.99% -
  Horiz. % -100.45% -74.21% -28.96% -4.52% 176.47% 57.01% 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 315.45 192.49 74.54 363.05 268.64 178.54 87.52 134.90%
  QoQ % 63.88% 158.24% -79.47% 35.14% 50.46% 104.00% -
  Horiz. % 360.43% 219.94% 85.17% 414.82% 306.95% 204.00% 100.00%
EPS 7.83 5.11 2.21 0.33 -8.20 -2.70 -4.61 -
  QoQ % 53.23% 131.22% 569.70% 104.02% -203.70% 41.43% -
  Horiz. % -169.85% -110.85% -47.94% -7.16% 177.87% 58.57% 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 108.30 66.00 32.92 123.27 93.21 61.32 30.08 134.73%
  QoQ % 64.09% 100.49% -73.29% 32.25% 52.01% 103.86% -
  Horiz. % 360.04% 219.41% 109.44% 409.81% 309.87% 203.86% 100.00%
EPS 2.69 1.97 0.98 0.11 -2.85 -0.93 -1.58 -
  QoQ % 36.55% 101.02% 790.91% 103.86% -206.45% 41.14% -
  Horiz. % -170.25% -124.68% -62.03% -6.96% 180.38% 58.86% 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 0.20 0.36 0.61 0.12 0.16 0.27 0.54 -48.40%
  QoQ % -44.44% -40.98% 408.33% -25.00% -40.74% -50.00% -
  Horiz. % 37.04% 66.67% 112.96% 22.22% 29.63% 50.00% 100.00%
P/EPS 8.11 12.00 20.59 127.21 -5.37 -17.78 -10.20 -
  QoQ % -32.42% -41.72% -83.81% 2,468.90% 69.80% -74.31% -
  Horiz. % -79.51% -117.65% -201.86% -1,247.16% 52.65% 174.31% 100.00%
EY 12.33 8.33 4.86 0.79 -18.64 -5.63 -9.81 -
  QoQ % 48.02% 71.40% 515.19% 104.24% -231.08% 42.61% -
  Horiz. % -125.69% -84.91% -49.54% -8.05% 190.01% 57.39% 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 0.24 0.31 0.91 0.12 0.18 0.24 0.55 -42.44%
  QoQ % -22.58% -65.93% 658.33% -33.33% -25.00% -56.36% -
  Horiz. % 43.64% 56.36% 165.45% 21.82% 32.73% 43.64% 100.00%
P/EPS 9.58 10.44 30.77 131.75 -5.85 -15.93 -10.41 -
  QoQ % -8.24% -66.07% -76.65% 2,352.14% 63.28% -53.03% -
  Horiz. % -92.03% -100.29% -295.58% -1,265.61% 56.20% 153.03% 100.00%
EY 10.44 9.58 3.25 0.76 -17.08 -6.28 -9.60 -
  QoQ % 8.98% 194.77% 327.63% 104.45% -171.97% 34.58% -
  Horiz. % -108.75% -99.79% -33.85% -7.92% 177.92% 65.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS