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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers