Highlights

[PWF] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -32.81%    YoY -     1,840.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 54,338 52,321 62,988 68,440 63,498 69,455 69,798 -15.39%
  QoQ % 3.86% -16.93% -7.97% 7.78% -8.58% -0.49% -
  Horiz. % 77.85% 74.96% 90.24% 98.05% 90.97% 99.51% 100.00%
PBT 1,402 -2,536 -481 2,423 1,497 2,523 1,629 -9.53%
  QoQ % 155.28% -427.23% -119.85% 61.86% -40.67% 54.88% -
  Horiz. % 86.07% -155.68% -29.53% 148.74% 91.90% 154.88% 100.00%
Tax -259 -220 -308 -1,065 524 -444 -3,663 -82.93%
  QoQ % -17.73% 28.57% 71.08% -303.24% 218.02% 87.88% -
  Horiz. % 7.07% 6.01% 8.41% 29.07% -14.31% 12.12% 100.00%
NP 1,143 -2,756 -789 1,358 2,021 2,079 -2,034 -
  QoQ % 141.47% -249.30% -158.10% -32.81% -2.79% 202.21% -
  Horiz. % -56.19% 135.50% 38.79% -66.76% -99.36% -102.21% 100.00%
NP to SH 1,143 -2,756 -789 1,358 2,021 2,079 -2,034 -
  QoQ % 141.47% -249.30% -158.10% -32.81% -2.79% 202.21% -
  Horiz. % -56.19% 135.50% 38.79% -66.76% -99.36% -102.21% 100.00%
Tax Rate 18.47 % - % - % 43.95 % -35.00 % 17.60 % 224.86 % -81.13%
  QoQ % 0.00% 0.00% 0.00% 225.57% -298.86% -92.17% -
  Horiz. % 8.21% 0.00% 0.00% 19.55% -15.57% 7.83% 100.00%
Total Cost 53,195 55,077 63,777 67,082 61,477 67,376 71,832 -18.16%
  QoQ % -3.42% -13.64% -4.93% 9.12% -8.76% -6.20% -
  Horiz. % 74.05% 76.67% 88.79% 93.39% 85.58% 93.80% 100.00%
Net Worth 128,662 124,946 128,112 82,181 128,672 127,846 127,763 0.47%
  QoQ % 2.97% -2.47% 55.89% -36.13% 0.65% 0.07% -
  Horiz. % 100.70% 97.80% 100.27% 64.32% 100.71% 100.07% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 128,662 124,946 128,112 82,181 128,672 127,846 127,763 0.47%
  QoQ % 2.97% -2.47% 55.89% -36.13% 0.65% 0.07% -
  Horiz. % 100.70% 97.80% 100.27% 64.32% 100.71% 100.07% 100.00%
NOSH 59,842 59,783 59,865 41,090 59,296 59,741 60,839 -1.10%
  QoQ % 0.10% -0.14% 45.69% -30.70% -0.75% -1.81% -
  Horiz. % 98.36% 98.26% 98.40% 67.54% 97.46% 98.19% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.10 % -5.27 % -1.25 % 1.98 % 3.18 % 2.99 % -2.91 % -
  QoQ % 139.85% -321.60% -163.13% -37.74% 6.35% 202.75% -
  Horiz. % -72.16% 181.10% 42.96% -68.04% -109.28% -102.75% 100.00%
ROE 0.89 % -2.21 % -0.62 % 1.65 % 1.57 % 1.63 % -1.59 % -
  QoQ % 140.27% -256.45% -137.58% 5.10% -3.68% 202.52% -
  Horiz. % -55.97% 138.99% 38.99% -103.77% -98.74% -102.52% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.80 87.52 105.22 166.56 107.09 116.26 114.72 -14.45%
  QoQ % 3.75% -16.82% -36.83% 55.53% -7.89% 1.34% -
  Horiz. % 79.15% 76.29% 91.72% 145.19% 93.35% 101.34% 100.00%
EPS 1.91 -4.61 -1.19 2.37 3.38 3.40 -3.40 -
  QoQ % 141.43% -287.39% -150.21% -29.88% -0.59% 200.00% -
  Horiz. % -56.18% 135.59% 35.00% -69.71% -99.41% -100.00% 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 2.1500 2.0900 2.1400 2.0000 2.1700 2.1400 2.1000 1.58%
  QoQ % 2.87% -2.34% 7.00% -7.83% 1.40% 1.90% -
  Horiz. % 102.38% 99.52% 101.90% 95.24% 103.33% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.24 30.08 36.21 39.35 36.50 39.93 40.13 -15.39%
  QoQ % 3.86% -16.93% -7.98% 7.81% -8.59% -0.50% -
  Horiz. % 77.85% 74.96% 90.23% 98.06% 90.95% 99.50% 100.00%
EPS 0.66 -1.58 -0.45 0.78 1.16 1.20 -1.17 -
  QoQ % 141.77% -251.11% -157.69% -32.76% -3.33% 202.56% -
  Horiz. % -56.41% 135.04% 38.46% -66.67% -99.15% -102.56% 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 0.7397 0.7183 0.7365 0.4725 0.7397 0.7350 0.7345 0.47%
  QoQ % 2.98% -2.47% 55.87% -36.12% 0.64% 0.07% -
  Horiz. % 100.71% 97.79% 100.27% 64.33% 100.71% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4800 0.4700 0.4900 0.4500 0.4400 0.4300 0.5100 -
P/RPS 0.53 0.54 0.47 0.27 0.41 0.37 0.44 13.22%
  QoQ % -1.85% 14.89% 74.07% -34.15% 10.81% -15.91% -
  Horiz. % 120.45% 122.73% 106.82% 61.36% 93.18% 84.09% 100.00%
P/EPS 25.13 -10.20 -37.18 13.62 12.91 12.36 -15.25 -
  QoQ % 346.37% 72.57% -372.98% 5.50% 4.45% 181.05% -
  Horiz. % -164.79% 66.89% 243.80% -89.31% -84.66% -81.05% 100.00%
EY 3.98 -9.81 -2.69 7.34 7.75 8.09 -6.56 -
  QoQ % 140.57% -264.68% -136.65% -5.29% -4.20% 223.32% -
  Horiz. % -60.67% 149.54% 41.01% -111.89% -118.14% -123.32% 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 0.22 0.23 0.23 0.20 0.20 0.24 -5.64%
  QoQ % 0.00% -4.35% 0.00% 15.00% 0.00% -16.67% -
  Horiz. % 91.67% 91.67% 95.83% 95.83% 83.33% 83.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.4300 0.4800 0.5000 0.4200 0.4000 0.4500 0.4700 -
P/RPS 0.47 0.55 0.48 0.25 0.37 0.39 0.41 9.54%
  QoQ % -14.55% 14.58% 92.00% -32.43% -5.13% -4.88% -
  Horiz. % 114.63% 134.15% 117.07% 60.98% 90.24% 95.12% 100.00%
P/EPS 22.51 -10.41 -37.94 12.71 11.74 12.93 -14.06 -
  QoQ % 316.23% 72.56% -398.51% 8.26% -9.20% 191.96% -
  Horiz. % -160.10% 74.04% 269.84% -90.40% -83.50% -91.96% 100.00%
EY 4.44 -9.60 -2.64 7.87 8.52 7.73 -7.11 -
  QoQ % 146.25% -263.64% -133.55% -7.63% 10.22% 208.72% -
  Horiz. % -62.45% 135.02% 37.13% -110.69% -119.83% -108.72% 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 0.23 0.23 0.21 0.18 0.21 0.22 -6.16%
  QoQ % -13.04% 0.00% 9.52% 16.67% -14.29% -4.55% -
  Horiz. % 90.91% 104.55% 104.55% 95.45% 81.82% 95.45% 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 
Partners & Brokers