Highlights

[PWF] QoQ TTM Result on 2012-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -103.56%    YoY -     -118.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 214,424 225,125 238,087 247,247 264,381 271,191 274,268 -15.07%
  QoQ % -4.75% -5.44% -3.70% -6.48% -2.51% -1.12% -
  Horiz. % 78.18% 82.08% 86.81% 90.15% 96.40% 98.88% 100.00%
PBT 349 -4,597 808 903 5,962 8,072 7,012 -86.35%
  QoQ % 107.59% -668.94% -10.52% -84.85% -26.14% 15.12% -
  Horiz. % 4.98% -65.56% 11.52% 12.88% 85.03% 115.12% 100.00%
Tax -154 -1,141 -1,852 -1,069 -1,293 -4,648 -4,876 -89.90%
  QoQ % 86.50% 38.39% -73.25% 17.32% 72.18% 4.68% -
  Horiz. % 3.16% 23.40% 37.98% 21.92% 26.52% 95.32% 100.00%
NP 195 -5,738 -1,044 -166 4,669 3,424 2,136 -79.58%
  QoQ % 103.40% -449.62% -528.92% -103.56% 36.36% 60.30% -
  Horiz. % 9.13% -268.63% -48.88% -7.77% 218.59% 160.30% 100.00%
NP to SH 195 -5,738 -1,044 -166 4,669 3,424 2,136 -79.58%
  QoQ % 103.40% -449.62% -528.92% -103.56% 36.36% 60.30% -
  Horiz. % 9.13% -268.63% -48.88% -7.77% 218.59% 160.30% 100.00%
Tax Rate 44.13 % - % 229.21 % 118.38 % 21.69 % 57.58 % 69.54 % -26.05%
  QoQ % 0.00% 0.00% 93.62% 445.78% -62.33% -17.20% -
  Horiz. % 63.46% 0.00% 329.61% 170.23% 31.19% 82.80% 100.00%
Total Cost 214,229 230,863 239,131 247,413 259,712 267,767 272,132 -14.68%
  QoQ % -7.21% -3.46% -3.35% -4.74% -3.01% -1.60% -
  Horiz. % 78.72% 84.83% 87.87% 90.92% 95.44% 98.40% 100.00%
Net Worth 216,619 125,548 128,662 124,946 128,112 82,181 128,672 41.29%
  QoQ % 72.54% -2.42% 2.97% -2.47% 55.89% -36.13% -
  Horiz. % 168.35% 97.57% 99.99% 97.10% 99.56% 63.87% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,619 125,548 128,662 124,946 128,112 82,181 128,672 41.29%
  QoQ % 72.54% -2.42% 2.97% -2.47% 55.89% -36.13% -
  Horiz. % 168.35% 97.57% 99.99% 97.10% 99.56% 63.87% 100.00%
NOSH 59,674 59,784 59,842 59,783 59,865 41,090 59,296 0.42%
  QoQ % -0.18% -0.10% 0.10% -0.14% 45.69% -30.70% -
  Horiz. % 100.64% 100.82% 100.92% 100.82% 100.96% 69.30% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.09 % -2.55 % -0.44 % -0.07 % 1.77 % 1.26 % 0.78 % -76.14%
  QoQ % 103.53% -479.55% -528.57% -103.95% 40.48% 61.54% -
  Horiz. % 11.54% -326.92% -56.41% -8.97% 226.92% 161.54% 100.00%
ROE 0.09 % -4.57 % -0.81 % -0.13 % 3.64 % 4.17 % 1.66 % -85.55%
  QoQ % 101.97% -464.20% -523.08% -103.57% -12.71% 151.20% -
  Horiz. % 5.42% -275.30% -48.80% -7.83% 219.28% 251.20% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 359.32 376.56 397.85 413.57 441.62 659.98 462.54 -15.43%
  QoQ % -4.58% -5.35% -3.80% -6.35% -33.09% 42.69% -
  Horiz. % 77.68% 81.41% 86.01% 89.41% 95.48% 142.69% 100.00%
EPS 0.33 -9.60 -1.74 -0.28 7.80 8.33 3.60 -79.52%
  QoQ % 103.44% -451.72% -521.43% -103.59% -6.36% 131.39% -
  Horiz. % 9.17% -266.67% -48.33% -7.78% 216.67% 231.39% 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 3.6300 2.1000 2.1500 2.0900 2.1400 2.0000 2.1700 40.70%
  QoQ % 72.86% -2.33% 2.87% -2.34% 7.00% -7.83% -
  Horiz. % 167.28% 96.77% 99.08% 96.31% 98.62% 92.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 123.27 129.42 136.87 142.14 151.99 155.91 157.67 -15.07%
  QoQ % -4.75% -5.44% -3.71% -6.48% -2.51% -1.12% -
  Horiz. % 78.18% 82.08% 86.81% 90.15% 96.40% 98.88% 100.00%
EPS 0.11 -3.30 -0.60 -0.10 2.68 1.97 1.23 -79.85%
  QoQ % 103.33% -450.00% -500.00% -103.73% 36.04% 60.16% -
  Horiz. % 8.94% -268.29% -48.78% -8.13% 217.89% 160.16% 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 1.2453 0.7218 0.7397 0.7183 0.7365 0.4725 0.7397 41.29%
  QoQ % 72.53% -2.42% 2.98% -2.47% 55.87% -36.12% -
  Horiz. % 168.35% 97.58% 100.00% 97.11% 99.57% 63.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4200 0.4400 0.4800 0.4700 0.4900 0.4500 0.4400 -
P/RPS 0.12 0.12 0.12 0.11 0.11 0.07 0.10 12.86%
  QoQ % 0.00% 0.00% 9.09% 0.00% 57.14% -30.00% -
  Horiz. % 120.00% 120.00% 120.00% 110.00% 110.00% 70.00% 100.00%
P/EPS 128.53 -4.58 -27.51 -169.27 6.28 5.40 12.21 376.90%
  QoQ % 2,906.33% 83.35% 83.75% -2,795.38% 16.30% -55.77% -
  Horiz. % 1,052.66% -37.51% -225.31% -1,386.32% 51.43% 44.23% 100.00%
EY 0.78 -21.81 -3.63 -0.59 15.92 18.52 8.19 -79.00%
  QoQ % 103.58% -500.83% -515.25% -103.71% -14.04% 126.13% -
  Horiz. % 9.52% -266.30% -44.32% -7.20% 194.38% 226.13% 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 0.12 0.21 0.22 0.22 0.23 0.23 0.20 -28.75%
  QoQ % -42.86% -4.55% 0.00% -4.35% 0.00% 15.00% -
  Horiz. % 60.00% 105.00% 110.00% 110.00% 115.00% 115.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.4350 0.4800 0.4300 0.4800 0.5000 0.4200 0.4000 -
P/RPS 0.12 0.13 0.11 0.12 0.11 0.06 0.09 21.04%
  QoQ % -7.69% 18.18% -8.33% 9.09% 83.33% -33.33% -
  Horiz. % 133.33% 144.44% 122.22% 133.33% 122.22% 66.67% 100.00%
P/EPS 133.12 -5.00 -24.65 -172.87 6.41 5.04 11.10 420.01%
  QoQ % 2,762.40% 79.72% 85.74% -2,796.88% 27.18% -54.59% -
  Horiz. % 1,199.28% -45.05% -222.07% -1,557.39% 57.75% 45.41% 100.00%
EY 0.75 -20.00 -4.06 -0.58 15.60 19.84 9.01 -80.79%
  QoQ % 103.75% -392.61% -600.00% -103.72% -21.37% 120.20% -
  Horiz. % 8.32% -221.98% -45.06% -6.44% 173.14% 220.20% 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 0.12 0.23 0.20 0.23 0.23 0.21 0.18 -23.59%
  QoQ % -47.83% 15.00% -13.04% 0.00% 9.52% 16.67% -
  Horiz. % 66.67% 127.78% 111.11% 127.78% 127.78% 116.67% 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