Highlights

[PWF] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -391.86%    YoY -     -345.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 57,543 57,270 52,287 55,478 54,338 52,321 62,988 -5.85%
  QoQ % 0.48% 9.53% -5.75% 2.10% 3.86% -16.93% -
  Horiz. % 91.36% 90.92% 83.01% 88.08% 86.27% 83.07% 100.00%
PBT 3,214 1,489 4,465 -2,982 1,402 -2,536 -481 -
  QoQ % 115.85% -66.65% 249.73% -312.70% 155.28% -427.23% -
  Horiz. % -668.19% -309.56% -928.27% 619.96% -291.48% 527.23% 100.00%
Tax -1,483 -172 679 -354 -259 -220 -308 185.41%
  QoQ % -762.21% -125.33% 291.81% -36.68% -17.73% 28.57% -
  Horiz. % 481.49% 55.84% -220.45% 114.94% 84.09% 71.43% 100.00%
NP 1,731 1,317 5,144 -3,336 1,143 -2,756 -789 -
  QoQ % 31.44% -74.40% 254.20% -391.86% 141.47% -249.30% -
  Horiz. % -219.39% -166.92% -651.96% 422.81% -144.87% 349.30% 100.00%
NP to SH 1,731 1,698 5,144 -3,336 1,143 -2,756 -789 -
  QoQ % 1.94% -66.99% 254.20% -391.86% 141.47% -249.30% -
  Horiz. % -219.39% -215.21% -651.96% 422.81% -144.87% 349.30% 100.00%
Tax Rate 46.14 % 11.55 % -15.21 % - % 18.47 % - % - % -
  QoQ % 299.48% 175.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.81% 62.53% -82.35% 0.00% 100.00% - -
Total Cost 55,812 55,953 47,143 58,814 53,195 55,077 63,777 -8.52%
  QoQ % -0.25% 18.69% -19.84% 10.56% -3.42% -13.64% -
  Horiz. % 87.51% 87.73% 73.92% 92.22% 83.41% 86.36% 100.00%
Net Worth 209,510 267,377 216,619 125,548 128,662 124,946 128,112 38.85%
  QoQ % -21.64% 23.43% 72.54% -2.42% 2.97% -2.47% -
  Horiz. % 163.54% 208.70% 169.09% 98.00% 100.43% 97.53% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 209,510 267,377 216,619 125,548 128,662 124,946 128,112 38.85%
  QoQ % -21.64% 23.43% 72.54% -2.42% 2.97% -2.47% -
  Horiz. % 163.54% 208.70% 169.09% 98.00% 100.43% 97.53% 100.00%
NOSH 59,689 76,832 59,674 59,784 59,842 59,783 59,865 -0.20%
  QoQ % -22.31% 28.75% -0.18% -0.10% 0.10% -0.14% -
  Horiz. % 99.71% 128.34% 99.68% 99.86% 99.96% 99.86% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.01 % 2.30 % 9.84 % -6.01 % 2.10 % -5.27 % -1.25 % -
  QoQ % 30.87% -76.63% 263.73% -386.19% 139.85% -321.60% -
  Horiz. % -240.80% -184.00% -787.20% 480.80% -168.00% 421.60% 100.00%
ROE 0.83 % 0.64 % 2.37 % -2.66 % 0.89 % -2.21 % -0.62 % -
  QoQ % 29.69% -73.00% 189.10% -398.88% 140.27% -256.45% -
  Horiz. % -133.87% -103.23% -382.26% 429.03% -143.55% 356.45% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 96.40 74.54 87.62 92.80 90.80 87.52 105.22 -5.67%
  QoQ % 29.33% -14.93% -5.58% 2.20% 3.75% -16.82% -
  Horiz. % 91.62% 70.84% 83.27% 88.20% 86.30% 83.18% 100.00%
EPS 2.90 2.21 8.61 -5.58 1.91 -4.61 -1.19 -
  QoQ % 31.22% -74.33% 254.30% -392.15% 141.43% -287.39% -
  Horiz. % -243.70% -185.71% -723.53% 468.91% -160.50% 387.39% 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 3.5100 3.4800 3.6300 2.1000 2.1500 2.0900 2.1400 39.12%
  QoQ % 0.86% -4.13% 72.86% -2.33% 2.87% -2.34% -
  Horiz. % 164.02% 162.62% 169.63% 98.13% 100.47% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.08 32.92 30.06 31.89 31.24 30.08 36.21 -5.85%
  QoQ % 0.49% 9.51% -5.74% 2.08% 3.86% -16.93% -
  Horiz. % 91.36% 90.91% 83.02% 88.07% 86.27% 83.07% 100.00%
EPS 1.00 0.98 2.96 -1.92 0.66 -1.58 -0.45 -
  QoQ % 2.04% -66.89% 254.17% -390.91% 141.77% -251.11% -
  Horiz. % -222.22% -217.78% -657.78% 426.67% -146.67% 351.11% 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 1.2045 1.5371 1.2453 0.7218 0.7397 0.7183 0.7365 38.85%
  QoQ % -21.64% 23.43% 72.53% -2.42% 2.98% -2.47% -
  Horiz. % 163.54% 208.70% 169.08% 98.00% 100.43% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6900 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 -
P/RPS 0.72 0.61 0.48 0.47 0.53 0.54 0.47 32.92%
  QoQ % 18.03% 27.08% 2.13% -11.32% -1.85% 14.89% -
  Horiz. % 153.19% 129.79% 102.13% 100.00% 112.77% 114.89% 100.00%
P/EPS 23.79 20.59 4.87 -7.89 25.13 -10.20 -37.18 -
  QoQ % 15.54% 322.79% 161.72% -131.40% 346.37% 72.57% -
  Horiz. % -63.99% -55.38% -13.10% 21.22% -67.59% 27.43% 100.00%
EY 4.20 4.86 20.52 -12.68 3.98 -9.81 -2.69 -
  QoQ % -13.58% -76.32% 261.83% -418.59% 140.57% -264.68% -
  Horiz. % -156.13% -180.67% -762.83% 471.38% -147.96% 364.68% 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 0.13 0.12 0.21 0.22 0.22 0.23 -8.90%
  QoQ % 53.85% 8.33% -42.86% -4.55% 0.00% -4.35% -
  Horiz. % 86.96% 56.52% 52.17% 91.30% 95.65% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 -
Price 0.6000 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 -
P/RPS 0.62 0.91 0.50 0.52 0.47 0.55 0.48 18.62%
  QoQ % -31.87% 82.00% -3.85% 10.64% -14.55% 14.58% -
  Horiz. % 129.17% 189.58% 104.17% 108.33% 97.92% 114.58% 100.00%
P/EPS 20.69 30.77 5.05 -8.60 22.51 -10.41 -37.94 -
  QoQ % -32.76% 509.31% 158.72% -138.21% 316.23% 72.56% -
  Horiz. % -54.53% -81.10% -13.31% 22.67% -59.33% 27.44% 100.00%
EY 4.83 3.25 19.82 -11.63 4.44 -9.60 -2.64 -
  QoQ % 48.62% -83.60% 270.42% -361.94% 146.25% -263.64% -
  Horiz. % -182.95% -123.11% -750.76% 440.53% -168.18% 363.64% 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 0.17 0.20 0.12 0.23 0.20 0.23 0.23 -18.27%
  QoQ % -15.00% 66.67% -47.83% 15.00% -13.04% 0.00% -
  Horiz. % 73.91% 86.96% 52.17% 100.00% 86.96% 100.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers