Highlights

[PWF] QoQ Quarter Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     141.47%    YoY -     -43.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 57,270 52,287 55,478 54,338 52,321 62,988 68,440 -11.19%
  QoQ % 9.53% -5.75% 2.10% 3.86% -16.93% -7.97% -
  Horiz. % 83.68% 76.40% 81.06% 79.40% 76.45% 92.03% 100.00%
PBT 1,489 4,465 -2,982 1,402 -2,536 -481 2,423 -27.70%
  QoQ % -66.65% 249.73% -312.70% 155.28% -427.23% -119.85% -
  Horiz. % 61.45% 184.28% -123.07% 57.86% -104.66% -19.85% 100.00%
Tax -172 679 -354 -259 -220 -308 -1,065 -70.31%
  QoQ % -125.33% 291.81% -36.68% -17.73% 28.57% 71.08% -
  Horiz. % 16.15% -63.76% 33.24% 24.32% 20.66% 28.92% 100.00%
NP 1,317 5,144 -3,336 1,143 -2,756 -789 1,358 -2.02%
  QoQ % -74.40% 254.20% -391.86% 141.47% -249.30% -158.10% -
  Horiz. % 96.98% 378.79% -245.66% 84.17% -202.95% -58.10% 100.00%
NP to SH 1,698 5,144 -3,336 1,143 -2,756 -789 1,358 16.05%
  QoQ % -66.99% 254.20% -391.86% 141.47% -249.30% -158.10% -
  Horiz. % 125.04% 378.79% -245.66% 84.17% -202.95% -58.10% 100.00%
Tax Rate 11.55 % -15.21 % - % 18.47 % - % - % 43.95 % -58.94%
  QoQ % 175.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.28% -34.61% 0.00% 42.03% 0.00% 0.00% 100.00%
Total Cost 55,953 47,143 58,814 53,195 55,077 63,777 67,082 -11.38%
  QoQ % 18.69% -19.84% 10.56% -3.42% -13.64% -4.93% -
  Horiz. % 83.41% 70.28% 87.67% 79.30% 82.10% 95.07% 100.00%
Net Worth 267,377 216,619 125,548 128,662 124,946 128,112 82,181 119.41%
  QoQ % 23.43% 72.54% -2.42% 2.97% -2.47% 55.89% -
  Horiz. % 325.35% 263.59% 152.77% 156.56% 152.04% 155.89% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 267,377 216,619 125,548 128,662 124,946 128,112 82,181 119.41%
  QoQ % 23.43% 72.54% -2.42% 2.97% -2.47% 55.89% -
  Horiz. % 325.35% 263.59% 152.77% 156.56% 152.04% 155.89% 100.00%
NOSH 76,832 59,674 59,784 59,842 59,783 59,865 41,090 51.72%
  QoQ % 28.75% -0.18% -0.10% 0.10% -0.14% 45.69% -
  Horiz. % 186.98% 145.23% 145.49% 145.64% 145.49% 145.69% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.30 % 9.84 % -6.01 % 2.10 % -5.27 % -1.25 % 1.98 % 10.49%
  QoQ % -76.63% 263.73% -386.19% 139.85% -321.60% -163.13% -
  Horiz. % 116.16% 496.97% -303.54% 106.06% -266.16% -63.13% 100.00%
ROE 0.64 % 2.37 % -2.66 % 0.89 % -2.21 % -0.62 % 1.65 % -46.78%
  QoQ % -73.00% 189.10% -398.88% 140.27% -256.45% -137.58% -
  Horiz. % 38.79% 143.64% -161.21% 53.94% -133.94% -37.58% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.54 87.62 92.80 90.80 87.52 105.22 166.56 -41.46%
  QoQ % -14.93% -5.58% 2.20% 3.75% -16.82% -36.83% -
  Horiz. % 44.75% 52.61% 55.72% 54.51% 52.55% 63.17% 100.00%
EPS 2.21 8.61 -5.58 1.91 -4.61 -1.19 2.37 -4.55%
  QoQ % -74.33% 254.30% -392.15% 141.43% -287.39% -150.21% -
  Horiz. % 93.25% 363.29% -235.44% 80.59% -194.51% -50.21% 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 3.4800 3.6300 2.1000 2.1500 2.0900 2.1400 2.0000 44.62%
  QoQ % -4.13% 72.86% -2.33% 2.87% -2.34% 7.00% -
  Horiz. % 174.00% 181.50% 105.00% 107.50% 104.50% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.92 30.06 31.89 31.24 30.08 36.21 39.35 -11.20%
  QoQ % 9.51% -5.74% 2.08% 3.86% -16.93% -7.98% -
  Horiz. % 83.66% 76.39% 81.04% 79.39% 76.44% 92.02% 100.00%
EPS 0.98 2.96 -1.92 0.66 -1.58 -0.45 0.78 16.42%
  QoQ % -66.89% 254.17% -390.91% 141.77% -251.11% -157.69% -
  Horiz. % 125.64% 379.49% -246.15% 84.62% -202.56% -57.69% 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 1.5371 1.2453 0.7218 0.7397 0.7183 0.7365 0.4725 119.39%
  QoQ % 23.43% 72.53% -2.42% 2.98% -2.47% 55.87% -
  Horiz. % 325.31% 263.56% 152.76% 156.55% 152.02% 155.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 0.4500 -
P/RPS 0.61 0.48 0.47 0.53 0.54 0.47 0.27 72.09%
  QoQ % 27.08% 2.13% -11.32% -1.85% 14.89% 74.07% -
  Horiz. % 225.93% 177.78% 174.07% 196.30% 200.00% 174.07% 100.00%
P/EPS 20.59 4.87 -7.89 25.13 -10.20 -37.18 13.62 31.69%
  QoQ % 322.79% 161.72% -131.40% 346.37% 72.57% -372.98% -
  Horiz. % 151.17% 35.76% -57.93% 184.51% -74.89% -272.98% 100.00%
EY 4.86 20.52 -12.68 3.98 -9.81 -2.69 7.34 -24.01%
  QoQ % -76.32% 261.83% -418.59% 140.57% -264.68% -136.65% -
  Horiz. % 66.21% 279.56% -172.75% 54.22% -133.65% -36.65% 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 0.13 0.12 0.21 0.22 0.22 0.23 0.23 -31.61%
  QoQ % 8.33% -42.86% -4.55% 0.00% -4.35% 0.00% -
  Horiz. % 56.52% 52.17% 91.30% 95.65% 95.65% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 0.4200 -
P/RPS 0.91 0.50 0.52 0.47 0.55 0.48 0.25 136.44%
  QoQ % 82.00% -3.85% 10.64% -14.55% 14.58% 92.00% -
  Horiz. % 364.00% 200.00% 208.00% 188.00% 220.00% 192.00% 100.00%
P/EPS 30.77 5.05 -8.60 22.51 -10.41 -37.94 12.71 80.20%
  QoQ % 509.31% 158.72% -138.21% 316.23% 72.56% -398.51% -
  Horiz. % 242.09% 39.73% -67.66% 177.10% -81.90% -298.51% 100.00%
EY 3.25 19.82 -11.63 4.44 -9.60 -2.64 7.87 -44.52%
  QoQ % -83.60% 270.42% -361.94% 146.25% -263.64% -133.55% -
  Horiz. % 41.30% 251.84% -147.78% 56.42% -121.98% -33.55% 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 0.12 0.23 0.20 0.23 0.23 0.21 -3.20%
  QoQ % 66.67% -47.83% 15.00% -13.04% 0.00% 9.52% -
  Horiz. % 95.24% 57.14% 109.52% 95.24% 109.52% 109.52% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers