Highlights

[PWF] QoQ Quarter Result on 2011-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -158.10%    YoY -     61.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 55,478 54,338 52,321 62,988 68,440 63,498 69,455 -13.88%
  QoQ % 2.10% 3.86% -16.93% -7.97% 7.78% -8.58% -
  Horiz. % 79.88% 78.23% 75.33% 90.69% 98.54% 91.42% 100.00%
PBT -2,982 1,402 -2,536 -481 2,423 1,497 2,523 -
  QoQ % -312.70% 155.28% -427.23% -119.85% 61.86% -40.67% -
  Horiz. % -118.19% 55.57% -100.52% -19.06% 96.04% 59.33% 100.00%
Tax -354 -259 -220 -308 -1,065 524 -444 -13.98%
  QoQ % -36.68% -17.73% 28.57% 71.08% -303.24% 218.02% -
  Horiz. % 79.73% 58.33% 49.55% 69.37% 239.86% -118.02% 100.00%
NP -3,336 1,143 -2,756 -789 1,358 2,021 2,079 -
  QoQ % -391.86% 141.47% -249.30% -158.10% -32.81% -2.79% -
  Horiz. % -160.46% 54.98% -132.56% -37.95% 65.32% 97.21% 100.00%
NP to SH -3,336 1,143 -2,756 -789 1,358 2,021 2,079 -
  QoQ % -391.86% 141.47% -249.30% -158.10% -32.81% -2.79% -
  Horiz. % -160.46% 54.98% -132.56% -37.95% 65.32% 97.21% 100.00%
Tax Rate - % 18.47 % - % - % 43.95 % -35.00 % 17.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 225.57% -298.86% -
  Horiz. % 0.00% 104.94% 0.00% 0.00% 249.72% -198.86% 100.00%
Total Cost 58,814 53,195 55,077 63,777 67,082 61,477 67,376 -8.64%
  QoQ % 10.56% -3.42% -13.64% -4.93% 9.12% -8.76% -
  Horiz. % 87.29% 78.95% 81.75% 94.66% 99.56% 91.24% 100.00%
Net Worth 125,548 128,662 124,946 128,112 82,181 128,672 127,846 -1.20%
  QoQ % -2.42% 2.97% -2.47% 55.89% -36.13% 0.65% -
  Horiz. % 98.20% 100.64% 97.73% 100.21% 64.28% 100.65% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 125,548 128,662 124,946 128,112 82,181 128,672 127,846 -1.20%
  QoQ % -2.42% 2.97% -2.47% 55.89% -36.13% 0.65% -
  Horiz. % 98.20% 100.64% 97.73% 100.21% 64.28% 100.65% 100.00%
NOSH 59,784 59,842 59,783 59,865 41,090 59,296 59,741 0.05%
  QoQ % -0.10% 0.10% -0.14% 45.69% -30.70% -0.75% -
  Horiz. % 100.07% 100.17% 100.07% 100.21% 68.78% 99.25% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -6.01 % 2.10 % -5.27 % -1.25 % 1.98 % 3.18 % 2.99 % -
  QoQ % -386.19% 139.85% -321.60% -163.13% -37.74% 6.35% -
  Horiz. % -201.00% 70.23% -176.25% -41.81% 66.22% 106.35% 100.00%
ROE -2.66 % 0.89 % -2.21 % -0.62 % 1.65 % 1.57 % 1.63 % -
  QoQ % -398.88% 140.27% -256.45% -137.58% 5.10% -3.68% -
  Horiz. % -163.19% 54.60% -135.58% -38.04% 101.23% 96.32% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 92.80 90.80 87.52 105.22 166.56 107.09 116.26 -13.92%
  QoQ % 2.20% 3.75% -16.82% -36.83% 55.53% -7.89% -
  Horiz. % 79.82% 78.10% 75.28% 90.50% 143.27% 92.11% 100.00%
EPS -5.58 1.91 -4.61 -1.19 2.37 3.38 3.40 -
  QoQ % -392.15% 141.43% -287.39% -150.21% -29.88% -0.59% -
  Horiz. % -164.12% 56.18% -135.59% -35.00% 69.71% 99.41% 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 2.1000 2.1500 2.0900 2.1400 2.0000 2.1700 2.1400 -1.25%
  QoQ % -2.33% 2.87% -2.34% 7.00% -7.83% 1.40% -
  Horiz. % 98.13% 100.47% 97.66% 100.00% 93.46% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.89 31.24 30.08 36.21 39.35 36.50 39.93 -13.88%
  QoQ % 2.08% 3.86% -16.93% -7.98% 7.81% -8.59% -
  Horiz. % 79.86% 78.24% 75.33% 90.68% 98.55% 91.41% 100.00%
EPS -1.92 0.66 -1.58 -0.45 0.78 1.16 1.20 -
  QoQ % -390.91% 141.77% -251.11% -157.69% -32.76% -3.33% -
  Horiz. % -160.00% 55.00% -131.67% -37.50% 65.00% 96.67% 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 0.7218 0.7397 0.7183 0.7365 0.4725 0.7397 0.7350 -1.20%
  QoQ % -2.42% 2.98% -2.47% 55.87% -36.12% 0.64% -
  Horiz. % 98.20% 100.64% 97.73% 100.20% 64.29% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.4400 0.4800 0.4700 0.4900 0.4500 0.4400 0.4300 -
P/RPS 0.47 0.53 0.54 0.47 0.27 0.41 0.37 17.24%
  QoQ % -11.32% -1.85% 14.89% 74.07% -34.15% 10.81% -
  Horiz. % 127.03% 143.24% 145.95% 127.03% 72.97% 110.81% 100.00%
P/EPS -7.89 25.13 -10.20 -37.18 13.62 12.91 12.36 -
  QoQ % -131.40% 346.37% 72.57% -372.98% 5.50% 4.45% -
  Horiz. % -63.83% 203.32% -82.52% -300.81% 110.19% 104.45% 100.00%
EY -12.68 3.98 -9.81 -2.69 7.34 7.75 8.09 -
  QoQ % -418.59% 140.57% -264.68% -136.65% -5.29% -4.20% -
  Horiz. % -156.74% 49.20% -121.26% -33.25% 90.73% 95.80% 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 0.21 0.22 0.22 0.23 0.23 0.20 0.20 3.30%
  QoQ % -4.55% 0.00% -4.35% 0.00% 15.00% 0.00% -
  Horiz. % 105.00% 110.00% 110.00% 115.00% 115.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.4800 0.4300 0.4800 0.5000 0.4200 0.4000 0.4500 -
P/RPS 0.52 0.47 0.55 0.48 0.25 0.37 0.39 21.08%
  QoQ % 10.64% -14.55% 14.58% 92.00% -32.43% -5.13% -
  Horiz. % 133.33% 120.51% 141.03% 123.08% 64.10% 94.87% 100.00%
P/EPS -8.60 22.51 -10.41 -37.94 12.71 11.74 12.93 -
  QoQ % -138.21% 316.23% 72.56% -398.51% 8.26% -9.20% -
  Horiz. % -66.51% 174.09% -80.51% -293.43% 98.30% 90.80% 100.00%
EY -11.63 4.44 -9.60 -2.64 7.87 8.52 7.73 -
  QoQ % -361.94% 146.25% -263.64% -133.55% -7.63% 10.22% -
  Horiz. % -150.45% 57.44% -124.19% -34.15% 101.81% 110.22% 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 0.20 0.23 0.23 0.21 0.18 0.21 6.23%
  QoQ % 15.00% -13.04% 0.00% 9.52% 16.67% -14.29% -
  Horiz. % 109.52% 95.24% 109.52% 109.52% 100.00% 85.71% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers