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 - 173,946
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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers