Highlights

[PWF] QoQ TTM Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -528.92%    YoY -     -148.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 219,373 214,424 225,125 238,087 247,247 264,381 271,191 -13.17%
  QoQ % 2.31% -4.75% -5.44% -3.70% -6.48% -2.51% -
  Horiz. % 80.89% 79.07% 83.01% 87.79% 91.17% 97.49% 100.00%
PBT 4,374 349 -4,597 808 903 5,962 8,072 -33.51%
  QoQ % 1,153.30% 107.59% -668.94% -10.52% -84.85% -26.14% -
  Horiz. % 54.19% 4.32% -56.95% 10.01% 11.19% 73.86% 100.00%
Tax -106 -154 -1,141 -1,852 -1,069 -1,293 -4,648 -91.94%
  QoQ % 31.17% 86.50% 38.39% -73.25% 17.32% 72.18% -
  Horiz. % 2.28% 3.31% 24.55% 39.85% 23.00% 27.82% 100.00%
NP 4,268 195 -5,738 -1,044 -166 4,669 3,424 15.81%
  QoQ % 2,088.72% 103.40% -449.62% -528.92% -103.56% 36.36% -
  Horiz. % 124.65% 5.70% -167.58% -30.49% -4.85% 136.36% 100.00%
NP to SH 4,268 195 -5,738 -1,044 -166 4,669 3,424 15.81%
  QoQ % 2,088.72% 103.40% -449.62% -528.92% -103.56% 36.36% -
  Horiz. % 124.65% 5.70% -167.58% -30.49% -4.85% 136.36% 100.00%
Tax Rate 2.42 % 44.13 % - % 229.21 % 118.38 % 21.69 % 57.58 % -87.89%
  QoQ % -94.52% 0.00% 0.00% 93.62% 445.78% -62.33% -
  Horiz. % 4.20% 76.64% 0.00% 398.07% 205.59% 37.67% 100.00%
Total Cost 215,105 214,229 230,863 239,131 247,413 259,712 267,767 -13.57%
  QoQ % 0.41% -7.21% -3.46% -3.35% -4.74% -3.01% -
  Horiz. % 80.33% 80.01% 86.22% 89.31% 92.40% 96.99% 100.00%
Net Worth 267,377 216,619 125,548 128,662 124,946 128,112 82,181 119.41%
  QoQ % 23.43% 72.54% -2.42% 2.97% -2.47% 55.89% -
  Horiz. % 325.35% 263.59% 152.77% 156.56% 152.04% 155.89% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 267,377 216,619 125,548 128,662 124,946 128,112 82,181 119.41%
  QoQ % 23.43% 72.54% -2.42% 2.97% -2.47% 55.89% -
  Horiz. % 325.35% 263.59% 152.77% 156.56% 152.04% 155.89% 100.00%
NOSH 76,832 59,674 59,784 59,842 59,783 59,865 41,090 51.72%
  QoQ % 28.75% -0.18% -0.10% 0.10% -0.14% 45.69% -
  Horiz. % 186.98% 145.23% 145.49% 145.64% 145.49% 145.69% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.95 % 0.09 % -2.55 % -0.44 % -0.07 % 1.77 % 1.26 % 33.76%
  QoQ % 2,066.67% 103.53% -479.55% -528.57% -103.95% 40.48% -
  Horiz. % 154.76% 7.14% -202.38% -34.92% -5.56% 140.48% 100.00%
ROE 1.60 % 0.09 % -4.57 % -0.81 % -0.13 % 3.64 % 4.17 % -47.17%
  QoQ % 1,677.78% 101.97% -464.20% -523.08% -103.57% -12.71% -
  Horiz. % 38.37% 2.16% -109.59% -19.42% -3.12% 87.29% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 285.52 359.32 376.56 397.85 413.57 441.62 659.98 -42.77%
  QoQ % -20.54% -4.58% -5.35% -3.80% -6.35% -33.09% -
  Horiz. % 43.26% 54.44% 57.06% 60.28% 62.66% 66.91% 100.00%
EPS 5.55 0.33 -9.60 -1.74 -0.28 7.80 8.33 -23.70%
  QoQ % 1,581.82% 103.44% -451.72% -521.43% -103.59% -6.36% -
  Horiz. % 66.63% 3.96% -115.25% -20.89% -3.36% 93.64% 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 3.4800 3.6300 2.1000 2.1500 2.0900 2.1400 2.0000 44.62%
  QoQ % -4.13% 72.86% -2.33% 2.87% -2.34% 7.00% -
  Horiz. % 174.00% 181.50% 105.00% 107.50% 104.50% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 126.12 123.27 129.42 136.87 142.14 151.99 155.91 -13.17%
  QoQ % 2.31% -4.75% -5.44% -3.71% -6.48% -2.51% -
  Horiz. % 80.89% 79.06% 83.01% 87.79% 91.17% 97.49% 100.00%
EPS 2.45 0.11 -3.30 -0.60 -0.10 2.68 1.97 15.63%
  QoQ % 2,127.27% 103.33% -450.00% -500.00% -103.73% 36.04% -
  Horiz. % 124.37% 5.58% -167.51% -30.46% -5.08% 136.04% 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 1.5371 1.2453 0.7218 0.7397 0.7183 0.7365 0.4725 119.39%
  QoQ % 23.43% 72.53% -2.42% 2.98% -2.47% 55.87% -
  Horiz. % 325.31% 263.56% 152.76% 156.55% 152.02% 155.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 0.4500 -
P/RPS 0.16 0.12 0.12 0.12 0.11 0.11 0.07 73.43%
  QoQ % 33.33% 0.00% 0.00% 9.09% 0.00% 57.14% -
  Horiz. % 228.57% 171.43% 171.43% 171.43% 157.14% 157.14% 100.00%
P/EPS 8.19 128.53 -4.58 -27.51 -169.27 6.28 5.40 31.97%
  QoQ % -93.63% 2,906.33% 83.35% 83.75% -2,795.38% 16.30% -
  Horiz. % 151.67% 2,380.19% -84.81% -509.44% -3,134.63% 116.30% 100.00%
EY 12.21 0.78 -21.81 -3.63 -0.59 15.92 18.52 -24.23%
  QoQ % 1,465.38% 103.58% -500.83% -515.25% -103.71% -14.04% -
  Horiz. % 65.93% 4.21% -117.76% -19.60% -3.19% 85.96% 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 0.13 0.12 0.21 0.22 0.22 0.23 0.23 -31.61%
  QoQ % 8.33% -42.86% -4.55% 0.00% -4.35% 0.00% -
  Horiz. % 56.52% 52.17% 91.30% 95.65% 95.65% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 0.4200 -
P/RPS 0.24 0.12 0.13 0.11 0.12 0.11 0.06 151.77%
  QoQ % 100.00% -7.69% 18.18% -8.33% 9.09% 83.33% -
  Horiz. % 400.00% 200.00% 216.67% 183.33% 200.00% 183.33% 100.00%
P/EPS 12.24 133.12 -5.00 -24.65 -172.87 6.41 5.04 80.58%
  QoQ % -90.81% 2,762.40% 79.72% 85.74% -2,796.88% 27.18% -
  Horiz. % 242.86% 2,641.27% -99.21% -489.09% -3,429.96% 127.18% 100.00%
EY 8.17 0.75 -20.00 -4.06 -0.58 15.60 19.84 -44.62%
  QoQ % 989.33% 103.75% -392.61% -600.00% -103.72% -21.37% -
  Horiz. % 41.18% 3.78% -100.81% -20.46% -2.92% 78.63% 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 0.20 0.12 0.23 0.20 0.23 0.23 0.21 -3.20%
  QoQ % 66.67% -47.83% 15.00% -13.04% 0.00% 9.52% -
  Horiz. % 95.24% 57.14% 109.52% 95.24% 109.52% 109.52% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers