Highlights

[PWF] QoQ TTM Result on 2011-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     745.37%    YoY -     -63.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 264,381 271,191 274,268 270,306 265,949 266,999 263,269 0.28%
  QoQ % -2.51% -1.12% 1.47% 1.64% -0.39% 1.42% -
  Horiz. % 100.42% 103.01% 104.18% 102.67% 101.02% 101.42% 100.00%
PBT 5,962 8,072 7,012 7,199 7,053 5,567 4,883 14.19%
  QoQ % -26.14% 15.12% -2.60% 2.07% 26.69% 14.01% -
  Horiz. % 122.10% 165.31% 143.60% 147.43% 144.44% 114.01% 100.00%
Tax -1,293 -4,648 -4,876 -6,286 -6,945 -4,001 -2,835 -40.66%
  QoQ % 72.18% 4.68% 22.43% 9.49% -73.58% -41.13% -
  Horiz. % 45.61% 163.95% 171.99% 221.73% 244.97% 141.13% 100.00%
NP 4,669 3,424 2,136 913 108 1,566 2,048 72.96%
  QoQ % 36.36% 60.30% 133.95% 745.37% -93.10% -23.54% -
  Horiz. % 227.98% 167.19% 104.30% 44.58% 5.27% 76.46% 100.00%
NP to SH 4,669 3,424 2,136 913 108 1,591 2,073 71.57%
  QoQ % 36.36% 60.30% 133.95% 745.37% -93.21% -23.25% -
  Horiz. % 225.23% 165.17% 103.04% 44.04% 5.21% 76.75% 100.00%
Tax Rate 21.69 % 57.58 % 69.54 % 87.32 % 98.47 % 71.87 % 58.06 % -48.04%
  QoQ % -62.33% -17.20% -20.36% -11.32% 37.01% 23.79% -
  Horiz. % 37.36% 99.17% 119.77% 150.40% 169.60% 123.79% 100.00%
Total Cost 259,712 267,767 272,132 269,393 265,841 265,433 261,221 -0.38%
  QoQ % -3.01% -1.60% 1.02% 1.34% 0.15% 1.61% -
  Horiz. % 99.42% 102.51% 104.18% 103.13% 101.77% 101.61% 100.00%
Net Worth 128,112 82,181 128,672 127,846 127,763 121,714 121,654 3.50%
  QoQ % 55.89% -36.13% 0.65% 0.07% 4.97% 0.05% -
  Horiz. % 105.31% 67.55% 105.77% 105.09% 105.02% 100.05% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 128,112 82,181 128,672 127,846 127,763 121,714 121,654 3.50%
  QoQ % 55.89% -36.13% 0.65% 0.07% 4.97% 0.05% -
  Horiz. % 105.31% 67.55% 105.77% 105.09% 105.02% 100.05% 100.00%
NOSH 59,865 41,090 59,296 59,741 60,839 60,857 60,827 -1.05%
  QoQ % 45.69% -30.70% -0.75% -1.81% -0.03% 0.05% -
  Horiz. % 98.42% 67.55% 97.48% 98.22% 100.02% 100.05% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.77 % 1.26 % 0.78 % 0.34 % 0.04 % 0.59 % 0.78 % 72.43%
  QoQ % 40.48% 61.54% 129.41% 750.00% -93.22% -24.36% -
  Horiz. % 226.92% 161.54% 100.00% 43.59% 5.13% 75.64% 100.00%
ROE 3.64 % 4.17 % 1.66 % 0.71 % 0.08 % 1.31 % 1.70 % 65.89%
  QoQ % -12.71% 151.20% 133.80% 787.50% -93.89% -22.94% -
  Horiz. % 214.12% 245.29% 97.65% 41.76% 4.71% 77.06% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 441.62 659.98 462.54 452.46 437.13 438.73 432.82 1.35%
  QoQ % -33.09% 42.69% 2.23% 3.51% -0.36% 1.37% -
  Horiz. % 102.03% 152.48% 106.87% 104.54% 101.00% 101.37% 100.00%
EPS 7.80 8.33 3.60 1.53 0.18 2.61 3.41 73.34%
  QoQ % -6.36% 131.39% 135.29% 750.00% -93.10% -23.46% -
  Horiz. % 228.74% 244.28% 105.57% 44.87% 5.28% 76.54% 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 2.1400 2.0000 2.1700 2.1400 2.1000 2.0000 2.0000 4.60%
  QoQ % 7.00% -7.83% 1.40% 1.90% 5.00% 0.00% -
  Horiz. % 107.00% 100.00% 108.50% 107.00% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 151.99 155.91 157.67 155.40 152.89 153.50 151.35 0.28%
  QoQ % -2.51% -1.12% 1.46% 1.64% -0.40% 1.42% -
  Horiz. % 100.42% 103.01% 104.18% 102.68% 101.02% 101.42% 100.00%
EPS 2.68 1.97 1.23 0.52 0.06 0.91 1.19 71.56%
  QoQ % 36.04% 60.16% 136.54% 766.67% -93.41% -23.53% -
  Horiz. % 225.21% 165.55% 103.36% 43.70% 5.04% 76.47% 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 0.7365 0.4725 0.7397 0.7350 0.7345 0.6997 0.6994 3.50%
  QoQ % 55.87% -36.12% 0.64% 0.07% 4.97% 0.04% -
  Horiz. % 105.30% 67.56% 105.76% 105.09% 105.02% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4900 0.4500 0.4400 0.4300 0.5100 0.4800 0.3800 -
P/RPS 0.11 0.07 0.10 0.10 0.12 0.11 0.09 14.27%
  QoQ % 57.14% -30.00% 0.00% -16.67% 9.09% 22.22% -
  Horiz. % 122.22% 77.78% 111.11% 111.11% 133.33% 122.22% 100.00%
P/EPS 6.28 5.40 12.21 28.14 287.30 18.36 11.15 -31.73%
  QoQ % 16.30% -55.77% -56.61% -90.21% 1,464.81% 64.66% -
  Horiz. % 56.32% 48.43% 109.51% 252.38% 2,576.68% 164.66% 100.00%
EY 15.92 18.52 8.19 3.55 0.35 5.45 8.97 46.44%
  QoQ % -14.04% 126.13% 130.70% 914.29% -93.58% -39.24% -
  Horiz. % 177.48% 206.47% 91.30% 39.58% 3.90% 60.76% 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 0.23 0.20 0.20 0.24 0.24 0.19 13.54%
  QoQ % 0.00% 15.00% 0.00% -16.67% 0.00% 26.32% -
  Horiz. % 121.05% 121.05% 105.26% 105.26% 126.32% 126.32% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.5000 0.4200 0.4000 0.4500 0.4700 0.4200 0.4900 -
P/RPS 0.11 0.06 0.09 0.10 0.11 0.10 0.11 -
  QoQ % 83.33% -33.33% -10.00% -9.09% 10.00% -9.09% -
  Horiz. % 100.00% 54.55% 81.82% 90.91% 100.00% 90.91% 100.00%
P/EPS 6.41 5.04 11.10 29.45 264.77 16.07 14.38 -41.56%
  QoQ % 27.18% -54.59% -62.31% -88.88% 1,547.60% 11.75% -
  Horiz. % 44.58% 35.05% 77.19% 204.80% 1,841.24% 111.75% 100.00%
EY 15.60 19.84 9.01 3.40 0.38 6.22 6.96 71.02%
  QoQ % -21.37% 120.20% 165.00% 794.74% -93.89% -10.63% -
  Horiz. % 224.14% 285.06% 129.45% 48.85% 5.46% 89.37% 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 0.21 0.18 0.21 0.22 0.21 0.25 -5.39%
  QoQ % 9.52% 16.67% -14.29% -4.55% 4.76% -16.00% -
  Horiz. % 92.00% 84.00% 72.00% 84.00% 88.00% 84.00% 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.
 


 

235  231  529  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers