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.
 


 

227  342  481  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.30+0.015 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.205+0.01 
 MTOUCHE 0.17-0.005 
 VC 0.075-0.01 
 HSI-C7K 0.265-0.025 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers