Highlights

[PWF] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -249.30%    YoY -     -232.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 52,287 55,478 54,338 52,321 62,988 68,440 63,498 -12.10%
  QoQ % -5.75% 2.10% 3.86% -16.93% -7.97% 7.78% -
  Horiz. % 82.34% 87.37% 85.57% 82.40% 99.20% 107.78% 100.00%
PBT 4,465 -2,982 1,402 -2,536 -481 2,423 1,497 106.52%
  QoQ % 249.73% -312.70% 155.28% -427.23% -119.85% 61.86% -
  Horiz. % 298.26% -199.20% 93.65% -169.41% -32.13% 161.86% 100.00%
Tax 679 -354 -259 -220 -308 -1,065 524 18.76%
  QoQ % 291.81% -36.68% -17.73% 28.57% 71.08% -303.24% -
  Horiz. % 129.58% -67.56% -49.43% -41.98% -58.78% -203.24% 100.00%
NP 5,144 -3,336 1,143 -2,756 -789 1,358 2,021 85.89%
  QoQ % 254.20% -391.86% 141.47% -249.30% -158.10% -32.81% -
  Horiz. % 254.53% -165.07% 56.56% -136.37% -39.04% 67.19% 100.00%
NP to SH 5,144 -3,336 1,143 -2,756 -789 1,358 2,021 85.89%
  QoQ % 254.20% -391.86% 141.47% -249.30% -158.10% -32.81% -
  Horiz. % 254.53% -165.07% 56.56% -136.37% -39.04% 67.19% 100.00%
Tax Rate -15.21 % - % 18.47 % - % - % 43.95 % -35.00 % -42.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 225.57% -
  Horiz. % 43.46% 0.00% -52.77% 0.00% 0.00% -125.57% 100.00%
Total Cost 47,143 58,814 53,195 55,077 63,777 67,082 61,477 -16.15%
  QoQ % -19.84% 10.56% -3.42% -13.64% -4.93% 9.12% -
  Horiz. % 76.68% 95.67% 86.53% 89.59% 103.74% 109.12% 100.00%
Net Worth 216,619 125,548 128,662 124,946 128,112 82,181 128,672 41.29%
  QoQ % 72.54% -2.42% 2.97% -2.47% 55.89% -36.13% -
  Horiz. % 168.35% 97.57% 99.99% 97.10% 99.56% 63.87% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,619 125,548 128,662 124,946 128,112 82,181 128,672 41.29%
  QoQ % 72.54% -2.42% 2.97% -2.47% 55.89% -36.13% -
  Horiz. % 168.35% 97.57% 99.99% 97.10% 99.56% 63.87% 100.00%
NOSH 59,674 59,784 59,842 59,783 59,865 41,090 59,296 0.42%
  QoQ % -0.18% -0.10% 0.10% -0.14% 45.69% -30.70% -
  Horiz. % 100.64% 100.82% 100.92% 100.82% 100.96% 69.30% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.84 % -6.01 % 2.10 % -5.27 % -1.25 % 1.98 % 3.18 % 111.62%
  QoQ % 263.73% -386.19% 139.85% -321.60% -163.13% -37.74% -
  Horiz. % 309.43% -188.99% 66.04% -165.72% -39.31% 62.26% 100.00%
ROE 2.37 % -2.66 % 0.89 % -2.21 % -0.62 % 1.65 % 1.57 % 31.43%
  QoQ % 189.10% -398.88% 140.27% -256.45% -137.58% 5.10% -
  Horiz. % 150.96% -169.43% 56.69% -140.76% -39.49% 105.10% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 87.62 92.80 90.80 87.52 105.22 166.56 107.09 -12.47%
  QoQ % -5.58% 2.20% 3.75% -16.82% -36.83% 55.53% -
  Horiz. % 81.82% 86.66% 84.79% 81.73% 98.25% 155.53% 100.00%
EPS 8.61 -5.58 1.91 -4.61 -1.19 2.37 3.38 85.99%
  QoQ % 254.30% -392.15% 141.43% -287.39% -150.21% -29.88% -
  Horiz. % 254.73% -165.09% 56.51% -136.39% -35.21% 70.12% 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 3.6300 2.1000 2.1500 2.0900 2.1400 2.0000 2.1700 40.70%
  QoQ % 72.86% -2.33% 2.87% -2.34% 7.00% -7.83% -
  Horiz. % 167.28% 96.77% 99.08% 96.31% 98.62% 92.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.06 31.89 31.24 30.08 36.21 39.35 36.50 -12.09%
  QoQ % -5.74% 2.08% 3.86% -16.93% -7.98% 7.81% -
  Horiz. % 82.36% 87.37% 85.59% 82.41% 99.21% 107.81% 100.00%
EPS 2.96 -1.92 0.66 -1.58 -0.45 0.78 1.16 86.20%
  QoQ % 254.17% -390.91% 141.77% -251.11% -157.69% -32.76% -
  Horiz. % 255.17% -165.52% 56.90% -136.21% -38.79% 67.24% 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 1.2453 0.7218 0.7397 0.7183 0.7365 0.4725 0.7397 41.29%
  QoQ % 72.53% -2.42% 2.98% -2.47% 55.87% -36.12% -
  Horiz. % 168.35% 97.58% 100.00% 97.11% 99.57% 63.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4200 0.4400 0.4800 0.4700 0.4900 0.4500 0.4400 -
P/RPS 0.48 0.47 0.53 0.54 0.47 0.27 0.41 11.03%
  QoQ % 2.13% -11.32% -1.85% 14.89% 74.07% -34.15% -
  Horiz. % 117.07% 114.63% 129.27% 131.71% 114.63% 65.85% 100.00%
P/EPS 4.87 -7.89 25.13 -10.20 -37.18 13.62 12.91 -47.64%
  QoQ % 161.72% -131.40% 346.37% 72.57% -372.98% 5.50% -
  Horiz. % 37.72% -61.12% 194.66% -79.01% -287.99% 105.50% 100.00%
EY 20.52 -12.68 3.98 -9.81 -2.69 7.34 7.75 90.83%
  QoQ % 261.83% -418.59% 140.57% -264.68% -136.65% -5.29% -
  Horiz. % 264.77% -163.61% 51.35% -126.58% -34.71% 94.71% 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 0.12 0.21 0.22 0.22 0.23 0.23 0.20 -28.75%
  QoQ % -42.86% -4.55% 0.00% -4.35% 0.00% 15.00% -
  Horiz. % 60.00% 105.00% 110.00% 110.00% 115.00% 115.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.4350 0.4800 0.4300 0.4800 0.5000 0.4200 0.4000 -
P/RPS 0.50 0.52 0.47 0.55 0.48 0.25 0.37 22.12%
  QoQ % -3.85% 10.64% -14.55% 14.58% 92.00% -32.43% -
  Horiz. % 135.14% 140.54% 127.03% 148.65% 129.73% 67.57% 100.00%
P/EPS 5.05 -8.60 22.51 -10.41 -37.94 12.71 11.74 -42.87%
  QoQ % 158.72% -138.21% 316.23% 72.56% -398.51% 8.26% -
  Horiz. % 43.02% -73.25% 191.74% -88.67% -323.17% 108.26% 100.00%
EY 19.82 -11.63 4.44 -9.60 -2.64 7.87 8.52 75.12%
  QoQ % 270.42% -361.94% 146.25% -263.64% -133.55% -7.63% -
  Horiz. % 232.63% -136.50% 52.11% -112.68% -30.99% 92.37% 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 0.12 0.23 0.20 0.23 0.23 0.21 0.18 -23.59%
  QoQ % -47.83% 15.00% -13.04% 0.00% 9.52% 16.67% -
  Horiz. % 66.67% 127.78% 111.11% 127.78% 127.78% 116.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

201  448  573  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 KSTAR 0.45+0.08 
 MAHSING 0.985-0.015 
 DATAPRP 0.20-0.02 
 DGSB 0.22+0.005 
 SUPERMX 9.73-0.05 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.1550.00 
 LUSTER 0.170.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS