Highlights

[PWF] QoQ TTM Result on 2011-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     36.36%    YoY -     4,223.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 225,125 238,087 247,247 264,381 271,191 274,268 270,306 -11.45%
  QoQ % -5.44% -3.70% -6.48% -2.51% -1.12% 1.47% -
  Horiz. % 83.29% 88.08% 91.47% 97.81% 100.33% 101.47% 100.00%
PBT -4,597 808 903 5,962 8,072 7,012 7,199 -
  QoQ % -668.94% -10.52% -84.85% -26.14% 15.12% -2.60% -
  Horiz. % -63.86% 11.22% 12.54% 82.82% 112.13% 97.40% 100.00%
Tax -1,141 -1,852 -1,069 -1,293 -4,648 -4,876 -6,286 -67.84%
  QoQ % 38.39% -73.25% 17.32% 72.18% 4.68% 22.43% -
  Horiz. % 18.15% 29.46% 17.01% 20.57% 73.94% 77.57% 100.00%
NP -5,738 -1,044 -166 4,669 3,424 2,136 913 -
  QoQ % -449.62% -528.92% -103.56% 36.36% 60.30% 133.95% -
  Horiz. % -628.48% -114.35% -18.18% 511.39% 375.03% 233.95% 100.00%
NP to SH -5,738 -1,044 -166 4,669 3,424 2,136 913 -
  QoQ % -449.62% -528.92% -103.56% 36.36% 60.30% 133.95% -
  Horiz. % -628.48% -114.35% -18.18% 511.39% 375.03% 233.95% 100.00%
Tax Rate - % 229.21 % 118.38 % 21.69 % 57.58 % 69.54 % 87.32 % -
  QoQ % 0.00% 93.62% 445.78% -62.33% -17.20% -20.36% -
  Horiz. % 0.00% 262.49% 135.57% 24.84% 65.94% 79.64% 100.00%
Total Cost 230,863 239,131 247,413 259,712 267,767 272,132 269,393 -9.75%
  QoQ % -3.46% -3.35% -4.74% -3.01% -1.60% 1.02% -
  Horiz. % 85.70% 88.77% 91.84% 96.41% 99.40% 101.02% 100.00%
Net Worth 125,548 128,662 124,946 128,112 82,181 128,672 127,846 -1.20%
  QoQ % -2.42% 2.97% -2.47% 55.89% -36.13% 0.65% -
  Horiz. % 98.20% 100.64% 97.73% 100.21% 64.28% 100.65% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 125,548 128,662 124,946 128,112 82,181 128,672 127,846 -1.20%
  QoQ % -2.42% 2.97% -2.47% 55.89% -36.13% 0.65% -
  Horiz. % 98.20% 100.64% 97.73% 100.21% 64.28% 100.65% 100.00%
NOSH 59,784 59,842 59,783 59,865 41,090 59,296 59,741 0.05%
  QoQ % -0.10% 0.10% -0.14% 45.69% -30.70% -0.75% -
  Horiz. % 100.07% 100.17% 100.07% 100.21% 68.78% 99.25% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.55 % -0.44 % -0.07 % 1.77 % 1.26 % 0.78 % 0.34 % -
  QoQ % -479.55% -528.57% -103.95% 40.48% 61.54% 129.41% -
  Horiz. % -750.00% -129.41% -20.59% 520.59% 370.59% 229.41% 100.00%
ROE -4.57 % -0.81 % -0.13 % 3.64 % 4.17 % 1.66 % 0.71 % -
  QoQ % -464.20% -523.08% -103.57% -12.71% 151.20% 133.80% -
  Horiz. % -643.66% -114.08% -18.31% 512.68% 587.32% 233.80% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 376.56 397.85 413.57 441.62 659.98 462.54 452.46 -11.49%
  QoQ % -5.35% -3.80% -6.35% -33.09% 42.69% 2.23% -
  Horiz. % 83.23% 87.93% 91.40% 97.60% 145.86% 102.23% 100.00%
EPS -9.60 -1.74 -0.28 7.80 8.33 3.60 1.53 -
  QoQ % -451.72% -521.43% -103.59% -6.36% 131.39% 135.29% -
  Horiz. % -627.45% -113.73% -18.30% 509.80% 544.44% 235.29% 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 2.1000 2.1500 2.0900 2.1400 2.0000 2.1700 2.1400 -1.25%
  QoQ % -2.33% 2.87% -2.34% 7.00% -7.83% 1.40% -
  Horiz. % 98.13% 100.47% 97.66% 100.00% 93.46% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 129.42 136.87 142.14 151.99 155.91 157.67 155.40 -11.45%
  QoQ % -5.44% -3.71% -6.48% -2.51% -1.12% 1.46% -
  Horiz. % 83.28% 88.08% 91.47% 97.81% 100.33% 101.46% 100.00%
EPS -3.30 -0.60 -0.10 2.68 1.97 1.23 0.52 -
  QoQ % -450.00% -500.00% -103.73% 36.04% 60.16% 136.54% -
  Horiz. % -634.62% -115.38% -19.23% 515.38% 378.85% 236.54% 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 0.7218 0.7397 0.7183 0.7365 0.4725 0.7397 0.7350 -1.20%
  QoQ % -2.42% 2.98% -2.47% 55.87% -36.12% 0.64% -
  Horiz. % 98.20% 100.64% 97.73% 100.20% 64.29% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.4400 0.4800 0.4700 0.4900 0.4500 0.4400 0.4300 -
P/RPS 0.12 0.12 0.11 0.11 0.07 0.10 0.10 12.89%
  QoQ % 0.00% 9.09% 0.00% 57.14% -30.00% 0.00% -
  Horiz. % 120.00% 120.00% 110.00% 110.00% 70.00% 100.00% 100.00%
P/EPS -4.58 -27.51 -169.27 6.28 5.40 12.21 28.14 -
  QoQ % 83.35% 83.75% -2,795.38% 16.30% -55.77% -56.61% -
  Horiz. % -16.28% -97.76% -601.53% 22.32% 19.19% 43.39% 100.00%
EY -21.81 -3.63 -0.59 15.92 18.52 8.19 3.55 -
  QoQ % -500.83% -515.25% -103.71% -14.04% 126.13% 130.70% -
  Horiz. % -614.37% -102.25% -16.62% 448.45% 521.69% 230.70% 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 0.21 0.22 0.22 0.23 0.23 0.20 0.20 3.30%
  QoQ % -4.55% 0.00% -4.35% 0.00% 15.00% 0.00% -
  Horiz. % 105.00% 110.00% 110.00% 115.00% 115.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.4800 0.4300 0.4800 0.5000 0.4200 0.4000 0.4500 -
P/RPS 0.13 0.11 0.12 0.11 0.06 0.09 0.10 19.06%
  QoQ % 18.18% -8.33% 9.09% 83.33% -33.33% -10.00% -
  Horiz. % 130.00% 110.00% 120.00% 110.00% 60.00% 90.00% 100.00%
P/EPS -5.00 -24.65 -172.87 6.41 5.04 11.10 29.45 -
  QoQ % 79.72% 85.74% -2,796.88% 27.18% -54.59% -62.31% -
  Horiz. % -16.98% -83.70% -586.99% 21.77% 17.11% 37.69% 100.00%
EY -20.00 -4.06 -0.58 15.60 19.84 9.01 3.40 -
  QoQ % -392.61% -600.00% -103.72% -21.37% 120.20% 165.00% -
  Horiz. % -588.24% -119.41% -17.06% 458.82% 583.53% 265.00% 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 0.20 0.23 0.23 0.21 0.18 0.21 6.23%
  QoQ % 15.00% -13.04% 0.00% 9.52% 16.67% -14.29% -
  Horiz. % 109.52% 95.24% 109.52% 109.52% 100.00% 85.71% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers