Highlights

[PWF] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     1,175.46%    YoY -     63.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 264,381 201,393 132,953 69,455 262,506 196,789 125,272 64.31%
  QoQ % 31.28% 51.48% 91.42% -73.54% 33.39% 57.09% -
  Horiz. % 211.05% 160.76% 106.13% 55.44% 209.55% 157.09% 100.00%
PBT 5,962 6,443 4,020 2,523 6,833 5,014 3,651 38.55%
  QoQ % -7.47% 60.27% 59.33% -63.08% 36.28% 37.33% -
  Horiz. % 163.30% 176.47% 110.11% 69.10% 187.15% 137.33% 100.00%
Tax -1,293 -985 80 -444 -6,724 -2,872 -1,579 -12.44%
  QoQ % -31.27% -1,331.25% 118.02% 93.40% -134.12% -81.89% -
  Horiz. % 81.89% 62.38% -5.07% 28.12% 425.84% 181.89% 100.00%
NP 4,669 5,458 4,100 2,079 109 2,142 2,072 71.62%
  QoQ % -14.46% 33.12% 97.21% 1,807.34% -94.91% 3.38% -
  Horiz. % 225.34% 263.42% 197.88% 100.34% 5.26% 103.38% 100.00%
NP to SH 4,669 5,458 4,100 2,079 163 2,142 2,126 68.71%
  QoQ % -14.46% 33.12% 97.21% 1,175.46% -92.39% 0.75% -
  Horiz. % 219.61% 256.73% 192.85% 97.79% 7.67% 100.75% 100.00%
Tax Rate 21.69 % 15.29 % -1.99 % 17.60 % 98.40 % 57.28 % 43.25 % -36.80%
  QoQ % 41.86% 868.34% -111.31% -82.11% 71.79% 32.44% -
  Horiz. % 50.15% 35.35% -4.60% 40.69% 227.51% 132.44% 100.00%
Total Cost 259,712 195,935 128,853 67,376 262,397 194,647 123,200 64.18%
  QoQ % 32.55% 52.06% 91.24% -74.32% 34.81% 57.99% -
  Horiz. % 210.81% 159.04% 104.59% 54.69% 212.98% 157.99% 100.00%
Net Worth 130,286 119,170 129,160 127,846 130,038 119,236 121,833 4.56%
  QoQ % 9.33% -7.73% 1.03% -1.69% 9.06% -2.13% -
  Horiz. % 106.94% 97.81% 106.01% 104.94% 106.73% 97.87% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 130,286 119,170 129,160 127,846 130,038 119,236 121,833 4.56%
  QoQ % 9.33% -7.73% 1.03% -1.69% 9.06% -2.13% -
  Horiz. % 106.94% 97.81% 106.01% 104.94% 106.73% 97.87% 100.00%
NOSH 59,764 59,585 59,521 59,741 61,923 59,618 60,916 -1.26%
  QoQ % 0.30% 0.11% -0.37% -3.52% 3.87% -2.13% -
  Horiz. % 98.11% 97.81% 97.71% 98.07% 101.65% 97.87% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.77 % 2.71 % 3.08 % 2.99 % 0.04 % 1.09 % 1.65 % 4.78%
  QoQ % -34.69% -12.01% 3.01% 7,375.00% -96.33% -33.94% -
  Horiz. % 107.27% 164.24% 186.67% 181.21% 2.42% 66.06% 100.00%
ROE 3.58 % 4.58 % 3.17 % 1.63 % 0.13 % 1.80 % 1.75 % 60.94%
  QoQ % -21.83% 44.48% 94.48% 1,153.85% -92.78% 2.86% -
  Horiz. % 204.57% 261.71% 181.14% 93.14% 7.43% 102.86% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 442.37 337.99 223.37 116.26 423.92 330.08 205.64 66.41%
  QoQ % 30.88% 51.31% 92.13% -72.58% 28.43% 60.51% -
  Horiz. % 215.12% 164.36% 108.62% 56.54% 206.15% 160.51% 100.00%
EPS 7.81 7.40 6.86 3.40 0.27 6.05 4.90 36.33%
  QoQ % 5.54% 7.87% 101.76% 1,159.26% -95.54% 23.47% -
  Horiz. % 159.39% 151.02% 140.00% 69.39% 5.51% 123.47% 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 2.1800 2.0000 2.1700 2.1400 2.1000 2.0000 2.0000 5.90%
  QoQ % 9.00% -7.83% 1.40% 1.90% 5.00% 0.00% -
  Horiz. % 109.00% 100.00% 108.50% 107.00% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 151.99 115.78 76.43 39.93 150.91 113.13 72.02 64.30%
  QoQ % 31.27% 51.49% 91.41% -73.54% 33.40% 57.08% -
  Horiz. % 211.04% 160.76% 106.12% 55.44% 209.54% 157.08% 100.00%
EPS 2.68 3.14 2.36 1.20 0.09 1.23 1.22 68.74%
  QoQ % -14.65% 33.05% 96.67% 1,233.33% -92.68% 0.82% -
  Horiz. % 219.67% 257.38% 193.44% 98.36% 7.38% 100.82% 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 0.7490 0.6851 0.7425 0.7350 0.7476 0.6855 0.7004 4.56%
  QoQ % 9.33% -7.73% 1.02% -1.69% 9.06% -2.13% -
  Horiz. % 106.94% 97.82% 106.01% 104.94% 106.74% 97.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4900 0.4500 0.4400 0.4300 0.5100 0.4800 0.3800 -
P/RPS 0.11 0.13 0.20 0.37 0.12 0.15 0.18 -27.92%
  QoQ % -15.38% -35.00% -45.95% 208.33% -20.00% -16.67% -
  Horiz. % 61.11% 72.22% 111.11% 205.56% 66.67% 83.33% 100.00%
P/EPS 6.27 4.91 6.39 12.36 193.75 13.36 10.89 -30.72%
  QoQ % 27.70% -23.16% -48.30% -93.62% 1,350.22% 22.68% -
  Horiz. % 57.58% 45.09% 58.68% 113.50% 1,779.16% 122.68% 100.00%
EY 15.94 20.36 15.66 8.09 0.52 7.49 9.18 44.32%
  QoQ % -21.71% 30.01% 93.57% 1,455.77% -93.06% -18.41% -
  Horiz. % 173.64% 221.79% 170.59% 88.13% 5.66% 81.59% 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 0.23 0.20 0.20 0.24 0.24 0.19 10.24%
  QoQ % -4.35% 15.00% 0.00% -16.67% 0.00% 26.32% -
  Horiz. % 115.79% 121.05% 105.26% 105.26% 126.32% 126.32% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.5000 0.4200 0.4000 0.4500 0.4700 0.4200 0.4900 -
P/RPS 0.11 0.12 0.18 0.39 0.11 0.13 0.24 -40.47%
  QoQ % -8.33% -33.33% -53.85% 254.55% -15.38% -45.83% -
  Horiz. % 45.83% 50.00% 75.00% 162.50% 45.83% 54.17% 100.00%
P/EPS 6.40 4.59 5.81 12.93 178.55 11.69 14.04 -40.69%
  QoQ % 39.43% -21.00% -55.07% -92.76% 1,427.37% -16.74% -
  Horiz. % 45.58% 32.69% 41.38% 92.09% 1,271.72% 83.26% 100.00%
EY 15.62 21.81 17.22 7.73 0.56 8.55 7.12 68.60%
  QoQ % -28.38% 26.66% 122.77% 1,280.36% -93.45% 20.08% -
  Horiz. % 219.38% 306.32% 241.85% 108.57% 7.87% 120.08% 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 0.21 0.18 0.21 0.22 0.21 0.25 -5.39%
  QoQ % 9.52% 16.67% -14.29% -4.55% 4.76% -16.00% -
  Horiz. % 92.00% 84.00% 72.00% 84.00% 88.00% 84.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers