Highlights

[PWF] QoQ TTM Result on 2011-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     60.30%    YoY -     115.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 238,087 247,247 264,381 271,191 274,268 270,306 265,949 -7.12%
  QoQ % -3.70% -6.48% -2.51% -1.12% 1.47% 1.64% -
  Horiz. % 89.52% 92.97% 99.41% 101.97% 103.13% 101.64% 100.00%
PBT 808 903 5,962 8,072 7,012 7,199 7,053 -76.44%
  QoQ % -10.52% -84.85% -26.14% 15.12% -2.60% 2.07% -
  Horiz. % 11.46% 12.80% 84.53% 114.45% 99.42% 102.07% 100.00%
Tax -1,852 -1,069 -1,293 -4,648 -4,876 -6,286 -6,945 -58.60%
  QoQ % -73.25% 17.32% 72.18% 4.68% 22.43% 9.49% -
  Horiz. % 26.67% 15.39% 18.62% 66.93% 70.21% 90.51% 100.00%
NP -1,044 -166 4,669 3,424 2,136 913 108 -
  QoQ % -528.92% -103.56% 36.36% 60.30% 133.95% 745.37% -
  Horiz. % -966.67% -153.70% 4,323.15% 3,170.37% 1,977.78% 845.37% 100.00%
NP to SH -1,044 -166 4,669 3,424 2,136 913 108 -
  QoQ % -528.92% -103.56% 36.36% 60.30% 133.95% 745.37% -
  Horiz. % -966.67% -153.70% 4,323.15% 3,170.37% 1,977.78% 845.37% 100.00%
Tax Rate 229.21 % 118.38 % 21.69 % 57.58 % 69.54 % 87.32 % 98.47 % 75.73%
  QoQ % 93.62% 445.78% -62.33% -17.20% -20.36% -11.32% -
  Horiz. % 232.77% 120.22% 22.03% 58.47% 70.62% 88.68% 100.00%
Total Cost 239,131 247,413 259,712 267,767 272,132 269,393 265,841 -6.82%
  QoQ % -3.35% -4.74% -3.01% -1.60% 1.02% 1.34% -
  Horiz. % 89.95% 93.07% 97.69% 100.72% 102.37% 101.34% 100.00%
Net Worth 128,662 124,946 128,112 82,181 128,672 127,846 127,763 0.47%
  QoQ % 2.97% -2.47% 55.89% -36.13% 0.65% 0.07% -
  Horiz. % 100.70% 97.80% 100.27% 64.32% 100.71% 100.07% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 128,662 124,946 128,112 82,181 128,672 127,846 127,763 0.47%
  QoQ % 2.97% -2.47% 55.89% -36.13% 0.65% 0.07% -
  Horiz. % 100.70% 97.80% 100.27% 64.32% 100.71% 100.07% 100.00%
NOSH 59,842 59,783 59,865 41,090 59,296 59,741 60,839 -1.10%
  QoQ % 0.10% -0.14% 45.69% -30.70% -0.75% -1.81% -
  Horiz. % 98.36% 98.26% 98.40% 67.54% 97.46% 98.19% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.44 % -0.07 % 1.77 % 1.26 % 0.78 % 0.34 % 0.04 % -
  QoQ % -528.57% -103.95% 40.48% 61.54% 129.41% 750.00% -
  Horiz. % -1,100.00% -175.00% 4,425.00% 3,150.00% 1,950.00% 850.00% 100.00%
ROE -0.81 % -0.13 % 3.64 % 4.17 % 1.66 % 0.71 % 0.08 % -
  QoQ % -523.08% -103.57% -12.71% 151.20% 133.80% 787.50% -
  Horiz. % -1,012.50% -162.50% 4,550.00% 5,212.50% 2,075.00% 887.50% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 397.85 413.57 441.62 659.98 462.54 452.46 437.13 -6.09%
  QoQ % -3.80% -6.35% -33.09% 42.69% 2.23% 3.51% -
  Horiz. % 91.01% 94.61% 101.03% 150.98% 105.81% 103.51% 100.00%
EPS -1.74 -0.28 7.80 8.33 3.60 1.53 0.18 -
  QoQ % -521.43% -103.59% -6.36% 131.39% 135.29% 750.00% -
  Horiz. % -966.67% -155.56% 4,333.33% 4,627.78% 2,000.00% 850.00% 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 2.1500 2.0900 2.1400 2.0000 2.1700 2.1400 2.1000 1.58%
  QoQ % 2.87% -2.34% 7.00% -7.83% 1.40% 1.90% -
  Horiz. % 102.38% 99.52% 101.90% 95.24% 103.33% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 136.87 142.14 151.99 155.91 157.67 155.40 152.89 -7.12%
  QoQ % -3.71% -6.48% -2.51% -1.12% 1.46% 1.64% -
  Horiz. % 89.52% 92.97% 99.41% 101.98% 103.13% 101.64% 100.00%
EPS -0.60 -0.10 2.68 1.97 1.23 0.52 0.06 -
  QoQ % -500.00% -103.73% 36.04% 60.16% 136.54% 766.67% -
  Horiz. % -1,000.00% -166.67% 4,466.67% 3,283.33% 2,050.00% 866.67% 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 0.7397 0.7183 0.7365 0.4725 0.7397 0.7350 0.7345 0.47%
  QoQ % 2.98% -2.47% 55.87% -36.12% 0.64% 0.07% -
  Horiz. % 100.71% 97.79% 100.27% 64.33% 100.71% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4800 0.4700 0.4900 0.4500 0.4400 0.4300 0.5100 -
P/RPS 0.12 0.11 0.11 0.07 0.10 0.10 0.12 -
  QoQ % 9.09% 0.00% 57.14% -30.00% 0.00% -16.67% -
  Horiz. % 100.00% 91.67% 91.67% 58.33% 83.33% 83.33% 100.00%
P/EPS -27.51 -169.27 6.28 5.40 12.21 28.14 287.30 -
  QoQ % 83.75% -2,795.38% 16.30% -55.77% -56.61% -90.21% -
  Horiz. % -9.58% -58.92% 2.19% 1.88% 4.25% 9.79% 100.00%
EY -3.63 -0.59 15.92 18.52 8.19 3.55 0.35 -
  QoQ % -515.25% -103.71% -14.04% 126.13% 130.70% 914.29% -
  Horiz. % -1,037.14% -168.57% 4,548.57% 5,291.43% 2,340.00% 1,014.29% 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 0.22 0.23 0.23 0.20 0.20 0.24 -5.64%
  QoQ % 0.00% -4.35% 0.00% 15.00% 0.00% -16.67% -
  Horiz. % 91.67% 91.67% 95.83% 95.83% 83.33% 83.33% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.4300 0.4800 0.5000 0.4200 0.4000 0.4500 0.4700 -
P/RPS 0.11 0.12 0.11 0.06 0.09 0.10 0.11 -
  QoQ % -8.33% 9.09% 83.33% -33.33% -10.00% -9.09% -
  Horiz. % 100.00% 109.09% 100.00% 54.55% 81.82% 90.91% 100.00%
P/EPS -24.65 -172.87 6.41 5.04 11.10 29.45 264.77 -
  QoQ % 85.74% -2,796.88% 27.18% -54.59% -62.31% -88.88% -
  Horiz. % -9.31% -65.29% 2.42% 1.90% 4.19% 11.12% 100.00%
EY -4.06 -0.58 15.60 19.84 9.01 3.40 0.38 -
  QoQ % -600.00% -103.72% -21.37% 120.20% 165.00% 794.74% -
  Horiz. % -1,068.42% -152.63% 4,105.26% 5,221.05% 2,371.05% 894.74% 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 0.23 0.23 0.21 0.18 0.21 0.22 -6.16%
  QoQ % -13.04% 0.00% 9.52% 16.67% -14.29% -4.55% -
  Horiz. % 90.91% 104.55% 104.55% 95.45% 81.82% 95.45% 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.
 


 

258  592  508  931 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.1550.00 
 MYEG 1.21-0.09 
 SAPNRG 0.225-0.01 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 MTOUCHE 0.16-0.015 
 AIRASIA 1.12-0.04 
 XOX 0.045-0.005 
 IRIS 0.14-0.005 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers