Highlights

[PWF] QoQ TTM Result on 2011-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     133.95%    YoY -     3.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 247,247 264,381 271,191 274,268 270,306 265,949 266,999 -4.99%
  QoQ % -6.48% -2.51% -1.12% 1.47% 1.64% -0.39% -
  Horiz. % 92.60% 99.02% 101.57% 102.72% 101.24% 99.61% 100.00%
PBT 903 5,962 8,072 7,012 7,199 7,053 5,567 -70.22%
  QoQ % -84.85% -26.14% 15.12% -2.60% 2.07% 26.69% -
  Horiz. % 16.22% 107.10% 145.00% 125.96% 129.32% 126.69% 100.00%
Tax -1,069 -1,293 -4,648 -4,876 -6,286 -6,945 -4,001 -58.48%
  QoQ % 17.32% 72.18% 4.68% 22.43% 9.49% -73.58% -
  Horiz. % 26.72% 32.32% 116.17% 121.87% 157.11% 173.58% 100.00%
NP -166 4,669 3,424 2,136 913 108 1,566 -
  QoQ % -103.56% 36.36% 60.30% 133.95% 745.37% -93.10% -
  Horiz. % -10.60% 298.15% 218.65% 136.40% 58.30% 6.90% 100.00%
NP to SH -166 4,669 3,424 2,136 913 108 1,591 -
  QoQ % -103.56% 36.36% 60.30% 133.95% 745.37% -93.21% -
  Horiz. % -10.43% 293.46% 215.21% 134.26% 57.39% 6.79% 100.00%
Tax Rate 118.38 % 21.69 % 57.58 % 69.54 % 87.32 % 98.47 % 71.87 % 39.43%
  QoQ % 445.78% -62.33% -17.20% -20.36% -11.32% 37.01% -
  Horiz. % 164.71% 30.18% 80.12% 96.76% 121.50% 137.01% 100.00%
Total Cost 247,413 259,712 267,767 272,132 269,393 265,841 265,433 -4.57%
  QoQ % -4.74% -3.01% -1.60% 1.02% 1.34% 0.15% -
  Horiz. % 93.21% 97.84% 100.88% 102.52% 101.49% 100.15% 100.00%
Net Worth 124,946 128,112 82,181 128,672 127,846 127,763 121,714 1.76%
  QoQ % -2.47% 55.89% -36.13% 0.65% 0.07% 4.97% -
  Horiz. % 102.66% 105.26% 67.52% 105.72% 105.04% 104.97% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 124,946 128,112 82,181 128,672 127,846 127,763 121,714 1.76%
  QoQ % -2.47% 55.89% -36.13% 0.65% 0.07% 4.97% -
  Horiz. % 102.66% 105.26% 67.52% 105.72% 105.04% 104.97% 100.00%
NOSH 59,783 59,865 41,090 59,296 59,741 60,839 60,857 -1.18%
  QoQ % -0.14% 45.69% -30.70% -0.75% -1.81% -0.03% -
  Horiz. % 98.24% 98.37% 67.52% 97.44% 98.17% 99.97% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.07 % 1.77 % 1.26 % 0.78 % 0.34 % 0.04 % 0.59 % -
  QoQ % -103.95% 40.48% 61.54% 129.41% 750.00% -93.22% -
  Horiz. % -11.86% 300.00% 213.56% 132.20% 57.63% 6.78% 100.00%
ROE -0.13 % 3.64 % 4.17 % 1.66 % 0.71 % 0.08 % 1.31 % -
  QoQ % -103.57% -12.71% 151.20% 133.80% 787.50% -93.89% -
  Horiz. % -9.92% 277.86% 318.32% 126.72% 54.20% 6.11% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 413.57 441.62 659.98 462.54 452.46 437.13 438.73 -3.86%
  QoQ % -6.35% -33.09% 42.69% 2.23% 3.51% -0.36% -
  Horiz. % 94.27% 100.66% 150.43% 105.43% 103.13% 99.64% 100.00%
EPS -0.28 7.80 8.33 3.60 1.53 0.18 2.61 -
  QoQ % -103.59% -6.36% 131.39% 135.29% 750.00% -93.10% -
  Horiz. % -10.73% 298.85% 319.16% 137.93% 58.62% 6.90% 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 2.0900 2.1400 2.0000 2.1700 2.1400 2.1000 2.0000 2.98%
  QoQ % -2.34% 7.00% -7.83% 1.40% 1.90% 5.00% -
  Horiz. % 104.50% 107.00% 100.00% 108.50% 107.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 142.14 151.99 155.91 157.67 155.40 152.89 153.50 -4.99%
  QoQ % -6.48% -2.51% -1.12% 1.46% 1.64% -0.40% -
  Horiz. % 92.60% 99.02% 101.57% 102.72% 101.24% 99.60% 100.00%
EPS -0.10 2.68 1.97 1.23 0.52 0.06 0.91 -
  QoQ % -103.73% 36.04% 60.16% 136.54% 766.67% -93.41% -
  Horiz. % -10.99% 294.51% 216.48% 135.16% 57.14% 6.59% 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 0.7183 0.7365 0.4725 0.7397 0.7350 0.7345 0.6997 1.76%
  QoQ % -2.47% 55.87% -36.12% 0.64% 0.07% 4.97% -
  Horiz. % 102.66% 105.26% 67.53% 105.72% 105.05% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4700 0.4900 0.4500 0.4400 0.4300 0.5100 0.4800 -
P/RPS 0.11 0.11 0.07 0.10 0.10 0.12 0.11 -
  QoQ % 0.00% 57.14% -30.00% 0.00% -16.67% 9.09% -
  Horiz. % 100.00% 100.00% 63.64% 90.91% 90.91% 109.09% 100.00%
P/EPS -169.27 6.28 5.40 12.21 28.14 287.30 18.36 -
  QoQ % -2,795.38% 16.30% -55.77% -56.61% -90.21% 1,464.81% -
  Horiz. % -921.95% 34.20% 29.41% 66.50% 153.27% 1,564.81% 100.00%
EY -0.59 15.92 18.52 8.19 3.55 0.35 5.45 -
  QoQ % -103.71% -14.04% 126.13% 130.70% 914.29% -93.58% -
  Horiz. % -10.83% 292.11% 339.82% 150.28% 65.14% 6.42% 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 0.23 0.23 0.20 0.20 0.24 0.24 -5.63%
  QoQ % -4.35% 0.00% 15.00% 0.00% -16.67% 0.00% -
  Horiz. % 91.67% 95.83% 95.83% 83.33% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.4800 0.5000 0.4200 0.4000 0.4500 0.4700 0.4200 -
P/RPS 0.12 0.11 0.06 0.09 0.10 0.11 0.10 12.91%
  QoQ % 9.09% 83.33% -33.33% -10.00% -9.09% 10.00% -
  Horiz. % 120.00% 110.00% 60.00% 90.00% 100.00% 110.00% 100.00%
P/EPS -172.87 6.41 5.04 11.10 29.45 264.77 16.07 -
  QoQ % -2,796.88% 27.18% -54.59% -62.31% -88.88% 1,547.60% -
  Horiz. % -1,075.73% 39.89% 31.36% 69.07% 183.26% 1,647.60% 100.00%
EY -0.58 15.60 19.84 9.01 3.40 0.38 6.22 -
  QoQ % -103.72% -21.37% 120.20% 165.00% 794.74% -93.89% -
  Horiz. % -9.32% 250.80% 318.97% 144.86% 54.66% 6.11% 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 0.23 0.21 0.18 0.21 0.22 0.21 6.25%
  QoQ % 0.00% 9.52% 16.67% -14.29% -4.55% 4.76% -
  Horiz. % 109.52% 109.52% 100.00% 85.71% 100.00% 104.76% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers