Highlights

[PWF] QoQ TTM Result on 2012-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -449.62%    YoY -     -267.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 222,578 219,373 214,424 225,125 238,087 247,247 264,381 -10.85%
  QoQ % 1.46% 2.31% -4.75% -5.44% -3.70% -6.48% -
  Horiz. % 84.19% 82.98% 81.10% 85.15% 90.05% 93.52% 100.00%
PBT 6,186 4,374 349 -4,597 808 903 5,962 2.49%
  QoQ % 41.43% 1,153.30% 107.59% -668.94% -10.52% -84.85% -
  Horiz. % 103.76% 73.36% 5.85% -77.10% 13.55% 15.15% 100.00%
Tax -1,330 -106 -154 -1,141 -1,852 -1,069 -1,293 1.90%
  QoQ % -1,154.72% 31.17% 86.50% 38.39% -73.25% 17.32% -
  Horiz. % 102.86% 8.20% 11.91% 88.24% 143.23% 82.68% 100.00%
NP 4,856 4,268 195 -5,738 -1,044 -166 4,669 2.66%
  QoQ % 13.78% 2,088.72% 103.40% -449.62% -528.92% -103.56% -
  Horiz. % 104.01% 91.41% 4.18% -122.90% -22.36% -3.56% 100.00%
NP to SH 4,856 4,268 195 -5,738 -1,044 -166 4,669 2.66%
  QoQ % 13.78% 2,088.72% 103.40% -449.62% -528.92% -103.56% -
  Horiz. % 104.01% 91.41% 4.18% -122.90% -22.36% -3.56% 100.00%
Tax Rate 21.50 % 2.42 % 44.13 % - % 229.21 % 118.38 % 21.69 % -0.59%
  QoQ % 788.43% -94.52% 0.00% 0.00% 93.62% 445.78% -
  Horiz. % 99.12% 11.16% 203.46% 0.00% 1,056.75% 545.78% 100.00%
Total Cost 217,722 215,105 214,229 230,863 239,131 247,413 259,712 -11.10%
  QoQ % 1.22% 0.41% -7.21% -3.46% -3.35% -4.74% -
  Horiz. % 83.83% 82.82% 82.49% 88.89% 92.08% 95.26% 100.00%
Net Worth 209,510 267,377 216,619 125,548 128,662 124,946 128,112 38.85%
  QoQ % -21.64% 23.43% 72.54% -2.42% 2.97% -2.47% -
  Horiz. % 163.54% 208.70% 169.09% 98.00% 100.43% 97.53% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 209,510 267,377 216,619 125,548 128,662 124,946 128,112 38.85%
  QoQ % -21.64% 23.43% 72.54% -2.42% 2.97% -2.47% -
  Horiz. % 163.54% 208.70% 169.09% 98.00% 100.43% 97.53% 100.00%
NOSH 59,689 76,832 59,674 59,784 59,842 59,783 59,865 -0.20%
  QoQ % -22.31% 28.75% -0.18% -0.10% 0.10% -0.14% -
  Horiz. % 99.71% 128.34% 99.68% 99.86% 99.96% 99.86% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.18 % 1.95 % 0.09 % -2.55 % -0.44 % -0.07 % 1.77 % 14.92%
  QoQ % 11.79% 2,066.67% 103.53% -479.55% -528.57% -103.95% -
  Horiz. % 123.16% 110.17% 5.08% -144.07% -24.86% -3.95% 100.00%
ROE 2.32 % 1.60 % 0.09 % -4.57 % -0.81 % -0.13 % 3.64 % -25.96%
  QoQ % 45.00% 1,677.78% 101.97% -464.20% -523.08% -103.57% -
  Horiz. % 63.74% 43.96% 2.47% -125.55% -22.25% -3.57% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 372.89 285.52 359.32 376.56 397.85 413.57 441.62 -10.67%
  QoQ % 30.60% -20.54% -4.58% -5.35% -3.80% -6.35% -
  Horiz. % 84.44% 64.65% 81.36% 85.27% 90.09% 93.65% 100.00%
EPS 8.14 5.55 0.33 -9.60 -1.74 -0.28 7.80 2.89%
  QoQ % 46.67% 1,581.82% 103.44% -451.72% -521.43% -103.59% -
  Horiz. % 104.36% 71.15% 4.23% -123.08% -22.31% -3.59% 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 3.5100 3.4800 3.6300 2.1000 2.1500 2.0900 2.1400 39.12%
  QoQ % 0.86% -4.13% 72.86% -2.33% 2.87% -2.34% -
  Horiz. % 164.02% 162.62% 169.63% 98.13% 100.47% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.96 126.12 123.27 129.42 136.87 142.14 151.99 -10.85%
  QoQ % 1.46% 2.31% -4.75% -5.44% -3.71% -6.48% -
  Horiz. % 84.19% 82.98% 81.10% 85.15% 90.05% 93.52% 100.00%
EPS 2.79 2.45 0.11 -3.30 -0.60 -0.10 2.68 2.72%
  QoQ % 13.88% 2,127.27% 103.33% -450.00% -500.00% -103.73% -
  Horiz. % 104.10% 91.42% 4.10% -123.13% -22.39% -3.73% 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 1.2045 1.5371 1.2453 0.7218 0.7397 0.7183 0.7365 38.85%
  QoQ % -21.64% 23.43% 72.53% -2.42% 2.98% -2.47% -
  Horiz. % 163.54% 208.70% 169.08% 98.00% 100.43% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6900 0.4550 0.4200 0.4400 0.4800 0.4700 0.4900 -
P/RPS 0.19 0.16 0.12 0.12 0.12 0.11 0.11 44.01%
  QoQ % 18.75% 33.33% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 172.73% 145.45% 109.09% 109.09% 109.09% 100.00% 100.00%
P/EPS 8.48 8.19 128.53 -4.58 -27.51 -169.27 6.28 22.19%
  QoQ % 3.54% -93.63% 2,906.33% 83.35% 83.75% -2,795.38% -
  Horiz. % 135.03% 130.41% 2,046.66% -72.93% -438.06% -2,695.38% 100.00%
EY 11.79 12.21 0.78 -21.81 -3.63 -0.59 15.92 -18.16%
  QoQ % -3.44% 1,465.38% 103.58% -500.83% -515.25% -103.71% -
  Horiz. % 74.06% 76.70% 4.90% -137.00% -22.80% -3.71% 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 0.13 0.12 0.21 0.22 0.22 0.23 -8.90%
  QoQ % 53.85% 8.33% -42.86% -4.55% 0.00% -4.35% -
  Horiz. % 86.96% 56.52% 52.17% 91.30% 95.65% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 -
Price 0.6000 0.6800 0.4350 0.4800 0.4300 0.4800 0.5000 -
P/RPS 0.16 0.24 0.12 0.13 0.11 0.12 0.11 28.41%
  QoQ % -33.33% 100.00% -7.69% 18.18% -8.33% 9.09% -
  Horiz. % 145.45% 218.18% 109.09% 118.18% 100.00% 109.09% 100.00%
P/EPS 7.38 12.24 133.12 -5.00 -24.65 -172.87 6.41 9.86%
  QoQ % -39.71% -90.81% 2,762.40% 79.72% 85.74% -2,796.88% -
  Horiz. % 115.13% 190.95% 2,076.75% -78.00% -384.56% -2,696.88% 100.00%
EY 13.56 8.17 0.75 -20.00 -4.06 -0.58 15.60 -8.93%
  QoQ % 65.97% 989.33% 103.75% -392.61% -600.00% -103.72% -
  Horiz. % 86.92% 52.37% 4.81% -128.21% -26.03% -3.72% 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 0.17 0.20 0.12 0.23 0.20 0.23 0.23 -18.27%
  QoQ % -15.00% 66.67% -47.83% 15.00% -13.04% 0.00% -
  Horiz. % 73.91% 86.96% 52.17% 100.00% 86.96% 100.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers