Highlights

[PWF] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     254.20%    YoY -     751.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 73,568 57,543 57,270 52,287 55,478 54,338 52,321 25.48%
  QoQ % 27.85% 0.48% 9.53% -5.75% 2.10% 3.86% -
  Horiz. % 140.61% 109.98% 109.46% 99.94% 106.03% 103.86% 100.00%
PBT 1,999 3,214 1,489 4,465 -2,982 1,402 -2,536 -
  QoQ % -37.80% 115.85% -66.65% 249.73% -312.70% 155.28% -
  Horiz. % -78.82% -126.74% -58.71% -176.06% 117.59% -55.28% 100.00%
Tax -371 -1,483 -172 679 -354 -259 -220 41.63%
  QoQ % 74.98% -762.21% -125.33% 291.81% -36.68% -17.73% -
  Horiz. % 168.64% 674.09% 78.18% -308.64% 160.91% 117.73% 100.00%
NP 1,628 1,731 1,317 5,144 -3,336 1,143 -2,756 -
  QoQ % -5.95% 31.44% -74.40% 254.20% -391.86% 141.47% -
  Horiz. % -59.07% -62.81% -47.79% -186.65% 121.04% -41.47% 100.00%
NP to SH 1,628 1,731 1,698 5,144 -3,336 1,143 -2,756 -
  QoQ % -5.95% 1.94% -66.99% 254.20% -391.86% 141.47% -
  Horiz. % -59.07% -62.81% -61.61% -186.65% 121.04% -41.47% 100.00%
Tax Rate 18.56 % 46.14 % 11.55 % -15.21 % - % 18.47 % - % -
  QoQ % -59.77% 299.48% 175.94% 0.00% 0.00% 0.00% -
  Horiz. % 100.49% 249.81% 62.53% -82.35% 0.00% 100.00% -
Total Cost 71,940 55,812 55,953 47,143 58,814 53,195 55,077 19.47%
  QoQ % 28.90% -0.25% 18.69% -19.84% 10.56% -3.42% -
  Horiz. % 130.62% 101.33% 101.59% 85.59% 106.79% 96.58% 100.00%
Net Worth 210,506 209,510 267,377 216,619 125,548 128,662 124,946 41.54%
  QoQ % 0.48% -21.64% 23.43% 72.54% -2.42% 2.97% -
  Horiz. % 168.48% 167.68% 213.99% 173.37% 100.48% 102.97% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 210,506 209,510 267,377 216,619 125,548 128,662 124,946 41.54%
  QoQ % 0.48% -21.64% 23.43% 72.54% -2.42% 2.97% -
  Horiz. % 168.48% 167.68% 213.99% 173.37% 100.48% 102.97% 100.00%
NOSH 59,633 59,689 76,832 59,674 59,784 59,842 59,783 -0.17%
  QoQ % -0.09% -22.31% 28.75% -0.18% -0.10% 0.10% -
  Horiz. % 99.75% 99.84% 128.52% 99.82% 100.00% 100.10% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.21 % 3.01 % 2.30 % 9.84 % -6.01 % 2.10 % -5.27 % -
  QoQ % -26.58% 30.87% -76.63% 263.73% -386.19% 139.85% -
  Horiz. % -41.94% -57.12% -43.64% -186.72% 114.04% -39.85% 100.00%
ROE 0.77 % 0.83 % 0.64 % 2.37 % -2.66 % 0.89 % -2.21 % -
  QoQ % -7.23% 29.69% -73.00% 189.10% -398.88% 140.27% -
  Horiz. % -34.84% -37.56% -28.96% -107.24% 120.36% -40.27% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 123.37 96.40 74.54 87.62 92.80 90.80 87.52 25.69%
  QoQ % 27.98% 29.33% -14.93% -5.58% 2.20% 3.75% -
  Horiz. % 140.96% 110.15% 85.17% 100.11% 106.03% 103.75% 100.00%
EPS 2.73 2.90 2.21 8.61 -5.58 1.91 -4.61 -
  QoQ % -5.86% 31.22% -74.33% 254.30% -392.15% 141.43% -
  Horiz. % -59.22% -62.91% -47.94% -186.77% 121.04% -41.43% 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 3.5300 3.5100 3.4800 3.6300 2.1000 2.1500 2.0900 41.78%
  QoQ % 0.57% 0.86% -4.13% 72.86% -2.33% 2.87% -
  Horiz. % 168.90% 167.94% 166.51% 173.68% 100.48% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.29 33.08 32.92 30.06 31.89 31.24 30.08 25.47%
  QoQ % 27.84% 0.49% 9.51% -5.74% 2.08% 3.86% -
  Horiz. % 140.59% 109.97% 109.44% 99.93% 106.02% 103.86% 100.00%
EPS 0.94 1.00 0.98 2.96 -1.92 0.66 -1.58 -
  QoQ % -6.00% 2.04% -66.89% 254.17% -390.91% 141.77% -
  Horiz. % -59.49% -63.29% -62.03% -187.34% 121.52% -41.77% 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 1.2102 1.2045 1.5371 1.2453 0.7218 0.7397 0.7183 41.55%
  QoQ % 0.47% -21.64% 23.43% 72.53% -2.42% 2.98% -
  Horiz. % 168.48% 167.69% 213.99% 173.37% 100.49% 102.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6350 0.6900 0.4550 0.4200 0.4400 0.4800 0.4700 -
P/RPS 0.51 0.72 0.61 0.48 0.47 0.53 0.54 -3.74%
  QoQ % -29.17% 18.03% 27.08% 2.13% -11.32% -1.85% -
  Horiz. % 94.44% 133.33% 112.96% 88.89% 87.04% 98.15% 100.00%
P/EPS 23.26 23.79 20.59 4.87 -7.89 25.13 -10.20 -
  QoQ % -2.23% 15.54% 322.79% 161.72% -131.40% 346.37% -
  Horiz. % -228.04% -233.24% -201.86% -47.75% 77.35% -246.37% 100.00%
EY 4.30 4.20 4.86 20.52 -12.68 3.98 -9.81 -
  QoQ % 2.38% -13.58% -76.32% 261.83% -418.59% 140.57% -
  Horiz. % -43.83% -42.81% -49.54% -209.17% 129.26% -40.57% 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 0.18 0.20 0.13 0.12 0.21 0.22 0.22 -12.51%
  QoQ % -10.00% 53.85% 8.33% -42.86% -4.55% 0.00% -
  Horiz. % 81.82% 90.91% 59.09% 54.55% 95.45% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 -
Price 0.7500 0.6000 0.6800 0.4350 0.4800 0.4300 0.4800 -
P/RPS 0.61 0.62 0.91 0.50 0.52 0.47 0.55 7.14%
  QoQ % -1.61% -31.87% 82.00% -3.85% 10.64% -14.55% -
  Horiz. % 110.91% 112.73% 165.45% 90.91% 94.55% 85.45% 100.00%
P/EPS 27.47 20.69 30.77 5.05 -8.60 22.51 -10.41 -
  QoQ % 32.77% -32.76% 509.31% 158.72% -138.21% 316.23% -
  Horiz. % -263.88% -198.75% -295.58% -48.51% 82.61% -216.23% 100.00%
EY 3.64 4.83 3.25 19.82 -11.63 4.44 -9.60 -
  QoQ % -24.64% 48.62% -83.60% 270.42% -361.94% 146.25% -
  Horiz. % -37.92% -50.31% -33.85% -206.46% 121.15% -46.25% 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 0.17 0.20 0.12 0.23 0.20 0.23 -5.88%
  QoQ % 23.53% -15.00% 66.67% -47.83% 15.00% -13.04% -
  Horiz. % 91.30% 73.91% 86.96% 52.17% 100.00% 86.96% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers