Highlights

[PWF] QoQ TTM Result on 2012-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     103.40%    YoY -     -95.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 240,668 222,578 219,373 214,424 225,125 238,087 247,247 -1.78%
  QoQ % 8.13% 1.46% 2.31% -4.75% -5.44% -3.70% -
  Horiz. % 97.34% 90.02% 88.73% 86.72% 91.05% 96.30% 100.00%
PBT 11,167 6,186 4,374 349 -4,597 808 903 433.95%
  QoQ % 80.52% 41.43% 1,153.30% 107.59% -668.94% -10.52% -
  Horiz. % 1,236.66% 685.05% 484.39% 38.65% -509.08% 89.48% 100.00%
Tax -1,347 -1,330 -106 -154 -1,141 -1,852 -1,069 16.64%
  QoQ % -1.28% -1,154.72% 31.17% 86.50% 38.39% -73.25% -
  Horiz. % 126.01% 124.42% 9.92% 14.41% 106.74% 173.25% 100.00%
NP 9,820 4,856 4,268 195 -5,738 -1,044 -166 -
  QoQ % 102.22% 13.78% 2,088.72% 103.40% -449.62% -528.92% -
  Horiz. % -5,915.66% -2,925.30% -2,571.08% -117.47% 3,456.63% 628.92% 100.00%
NP to SH 9,820 4,856 4,268 195 -5,738 -1,044 -166 -
  QoQ % 102.22% 13.78% 2,088.72% 103.40% -449.62% -528.92% -
  Horiz. % -5,915.66% -2,925.30% -2,571.08% -117.47% 3,456.63% 628.92% 100.00%
Tax Rate 12.06 % 21.50 % 2.42 % 44.13 % - % 229.21 % 118.38 % -78.16%
  QoQ % -43.91% 788.43% -94.52% 0.00% 0.00% 93.62% -
  Horiz. % 10.19% 18.16% 2.04% 37.28% 0.00% 193.62% 100.00%
Total Cost 230,848 217,722 215,105 214,229 230,863 239,131 247,413 -4.51%
  QoQ % 6.03% 1.22% 0.41% -7.21% -3.46% -3.35% -
  Horiz. % 93.30% 88.00% 86.94% 86.59% 93.31% 96.65% 100.00%
Net Worth 210,506 209,510 267,377 216,619 125,548 128,662 124,946 41.54%
  QoQ % 0.48% -21.64% 23.43% 72.54% -2.42% 2.97% -
  Horiz. % 168.48% 167.68% 213.99% 173.37% 100.48% 102.97% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 210,506 209,510 267,377 216,619 125,548 128,662 124,946 41.54%
  QoQ % 0.48% -21.64% 23.43% 72.54% -2.42% 2.97% -
  Horiz. % 168.48% 167.68% 213.99% 173.37% 100.48% 102.97% 100.00%
NOSH 59,633 59,689 76,832 59,674 59,784 59,842 59,783 -0.17%
  QoQ % -0.09% -22.31% 28.75% -0.18% -0.10% 0.10% -
  Horiz. % 99.75% 99.84% 128.52% 99.82% 100.00% 100.10% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.08 % 2.18 % 1.95 % 0.09 % -2.55 % -0.44 % -0.07 % -
  QoQ % 87.16% 11.79% 2,066.67% 103.53% -479.55% -528.57% -
  Horiz. % -5,828.57% -3,114.29% -2,785.71% -128.57% 3,642.86% 628.57% 100.00%
ROE 4.66 % 2.32 % 1.60 % 0.09 % -4.57 % -0.81 % -0.13 % -
  QoQ % 100.86% 45.00% 1,677.78% 101.97% -464.20% -523.08% -
  Horiz. % -3,584.62% -1,784.62% -1,230.77% -69.23% 3,515.39% 623.08% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 403.58 372.89 285.52 359.32 376.56 397.85 413.57 -1.62%
  QoQ % 8.23% 30.60% -20.54% -4.58% -5.35% -3.80% -
  Horiz. % 97.58% 90.16% 69.04% 86.88% 91.05% 96.20% 100.00%
EPS 16.47 8.14 5.55 0.33 -9.60 -1.74 -0.28 -
  QoQ % 102.33% 46.67% 1,581.82% 103.44% -451.72% -521.43% -
  Horiz. % -5,882.14% -2,907.14% -1,982.14% -117.86% 3,428.57% 621.43% 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 3.5300 3.5100 3.4800 3.6300 2.1000 2.1500 2.0900 41.78%
  QoQ % 0.57% 0.86% -4.13% 72.86% -2.33% 2.87% -
  Horiz. % 168.90% 167.94% 166.51% 173.68% 100.48% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 138.36 127.96 126.12 123.27 129.42 136.87 142.14 -1.78%
  QoQ % 8.13% 1.46% 2.31% -4.75% -5.44% -3.71% -
  Horiz. % 97.34% 90.02% 88.73% 86.72% 91.05% 96.29% 100.00%
EPS 5.65 2.79 2.45 0.11 -3.30 -0.60 -0.10 -
  QoQ % 102.51% 13.88% 2,127.27% 103.33% -450.00% -500.00% -
  Horiz. % -5,650.00% -2,790.00% -2,450.00% -110.00% 3,300.00% 600.00% 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 1.2102 1.2045 1.5371 1.2453 0.7218 0.7397 0.7183 41.55%
  QoQ % 0.47% -21.64% 23.43% 72.53% -2.42% 2.98% -
  Horiz. % 168.48% 167.69% 213.99% 173.37% 100.49% 102.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6350 0.6900 0.4550 0.4200 0.4400 0.4800 0.4700 -
P/RPS 0.16 0.19 0.16 0.12 0.12 0.12 0.11 28.35%
  QoQ % -15.79% 18.75% 33.33% 0.00% 0.00% 9.09% -
  Horiz. % 145.45% 172.73% 145.45% 109.09% 109.09% 109.09% 100.00%
P/EPS 3.86 8.48 8.19 128.53 -4.58 -27.51 -169.27 -
  QoQ % -54.48% 3.54% -93.63% 2,906.33% 83.35% 83.75% -
  Horiz. % -2.28% -5.01% -4.84% -75.93% 2.71% 16.25% 100.00%
EY 25.93 11.79 12.21 0.78 -21.81 -3.63 -0.59 -
  QoQ % 119.93% -3.44% 1,465.38% 103.58% -500.83% -515.25% -
  Horiz. % -4,394.92% -1,998.31% -2,069.49% -132.20% 3,696.61% 615.25% 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 0.18 0.20 0.13 0.12 0.21 0.22 0.22 -12.51%
  QoQ % -10.00% 53.85% 8.33% -42.86% -4.55% 0.00% -
  Horiz. % 81.82% 90.91% 59.09% 54.55% 95.45% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 31/05/12 -
Price 0.7500 0.6000 0.6800 0.4350 0.4800 0.4300 0.4800 -
P/RPS 0.19 0.16 0.24 0.12 0.13 0.11 0.12 35.81%
  QoQ % 18.75% -33.33% 100.00% -7.69% 18.18% -8.33% -
  Horiz. % 158.33% 133.33% 200.00% 100.00% 108.33% 91.67% 100.00%
P/EPS 4.55 7.38 12.24 133.12 -5.00 -24.65 -172.87 -
  QoQ % -38.35% -39.71% -90.81% 2,762.40% 79.72% 85.74% -
  Horiz. % -2.63% -4.27% -7.08% -77.01% 2.89% 14.26% 100.00%
EY 21.96 13.56 8.17 0.75 -20.00 -4.06 -0.58 -
  QoQ % 61.95% 65.97% 989.33% 103.75% -392.61% -600.00% -
  Horiz. % -3,786.21% -2,337.93% -1,408.62% -129.31% 3,448.28% 700.00% 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 0.21 0.17 0.20 0.12 0.23 0.20 0.23 -5.88%
  QoQ % 23.53% -15.00% 66.67% -47.83% 15.00% -13.04% -
  Horiz. % 91.30% 73.91% 86.96% 52.17% 100.00% 86.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS