Highlights

[PWF] YoY Annual (Unaudited) 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 YoY -     2,764.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 279,745 259,142 214,424 264,381 262,506 272,490 344,428 -3.41%
  YoY % 7.95% 20.85% -18.90% 0.71% -3.66% -20.89% -
  Horiz. % 81.22% 75.24% 62.26% 76.76% 76.22% 79.11% 100.00%
PBT 16,413 9,192 349 5,962 6,833 686 1,946 42.65%
  YoY % 78.56% 2,533.81% -94.15% -12.75% 896.06% -64.75% -
  Horiz. % 843.42% 472.35% 17.93% 306.37% 351.13% 35.25% 100.00%
Tax -4,753 -3,864 -154 -1,293 -6,724 -599 -955 30.65%
  YoY % -23.01% -2,409.09% 88.09% 80.77% -1,022.54% 37.28% -
  Horiz. % 497.70% 404.61% 16.13% 135.39% 704.08% 62.72% 100.00%
NP 11,660 5,328 195 4,669 109 87 991 50.78%
  YoY % 118.84% 2,632.31% -95.82% 4,183.49% 25.29% -91.22% -
  Horiz. % 1,176.59% 537.64% 19.68% 471.14% 11.00% 8.78% 100.00%
NP to SH 11,660 5,328 195 4,669 163 111 1,018 50.11%
  YoY % 118.84% 2,632.31% -95.82% 2,764.42% 46.85% -89.10% -
  Horiz. % 1,145.38% 523.38% 19.16% 458.64% 16.01% 10.90% 100.00%
Tax Rate 28.96 % 42.04 % 44.13 % 21.69 % 98.40 % 87.32 % 49.08 % -8.41%
  YoY % -31.11% -4.74% 103.46% -77.96% 12.69% 77.91% -
  Horiz. % 59.01% 85.66% 89.91% 44.19% 200.49% 177.91% 100.00%
Total Cost 268,085 253,814 214,229 259,712 262,397 272,403 343,437 -4.04%
  YoY % 5.62% 18.48% -17.51% -1.02% -3.67% -20.68% -
  Horiz. % 78.06% 73.90% 62.38% 75.62% 76.40% 79.32% 100.00%
Net Worth 222,115 208,409 203,765 130,286 130,038 129,499 128,979 9.48%
  YoY % 6.58% 2.28% 56.40% 0.19% 0.42% 0.40% -
  Horiz. % 172.21% 161.58% 157.98% 101.01% 100.82% 100.40% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,725 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 40.53 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 222,115 208,409 203,765 130,286 130,038 129,499 128,979 9.48%
  YoY % 6.58% 2.28% 56.40% 0.19% 0.42% 0.40% -
  Horiz. % 172.21% 161.58% 157.98% 101.01% 100.82% 100.40% 100.00%
NOSH 59,073 59,716 59,062 59,764 61,923 61,666 60,839 -0.49%
  YoY % -1.08% 1.11% -1.17% -3.49% 0.42% 1.36% -
  Horiz. % 97.10% 98.15% 97.08% 98.23% 101.78% 101.36% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 0.03 % 0.29 % 55.91%
  YoY % 102.43% 2,188.89% -94.92% 4,325.00% 33.33% -89.66% -
  Horiz. % 1,437.93% 710.34% 31.03% 610.34% 13.79% 10.34% 100.00%
ROE 5.25 % 2.56 % 0.10 % 3.58 % 0.13 % 0.09 % 0.79 % 37.10%
  YoY % 105.08% 2,460.00% -97.21% 2,653.85% 44.44% -88.61% -
  Horiz. % 664.56% 324.05% 12.66% 453.16% 16.46% 11.39% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 473.56 433.96 363.05 442.37 423.92 441.88 566.13 -2.93%
  YoY % 9.13% 19.53% -17.93% 4.35% -4.06% -21.95% -
  Horiz. % 83.65% 76.65% 64.13% 78.14% 74.88% 78.05% 100.00%
EPS 16.45 8.93 0.33 7.81 0.27 0.18 1.67 46.39%
  YoY % 84.21% 2,606.06% -95.77% 2,792.59% 50.00% -89.22% -
  Horiz. % 985.03% 534.73% 19.76% 467.66% 16.17% 10.78% 100.00%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.7600 3.4900 3.4500 2.1800 2.1000 2.1000 2.1200 10.02%
  YoY % 7.74% 1.16% 58.26% 3.81% 0.00% -0.94% -
  Horiz. % 177.36% 164.62% 162.74% 102.83% 99.06% 99.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,296
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 155.16 143.73 118.93 146.64 145.60 151.13 191.03 -3.41%
  YoY % 7.95% 20.85% -18.90% 0.71% -3.66% -20.89% -
  Horiz. % 81.22% 75.24% 62.26% 76.76% 76.22% 79.11% 100.00%
EPS 6.47 2.96 0.11 2.59 0.09 0.06 0.56 50.33%
  YoY % 118.58% 2,590.91% -95.75% 2,777.78% 50.00% -89.29% -
  Horiz. % 1,155.36% 528.57% 19.64% 462.50% 16.07% 10.71% 100.00%
DPS 2.62 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.2319 1.1559 1.1302 0.7226 0.7212 0.7183 0.7154 9.48%
  YoY % 6.57% 2.27% 56.41% 0.19% 0.40% 0.41% -
  Horiz. % 172.20% 161.57% 157.98% 101.01% 100.81% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4800 0.8400 0.4200 0.4900 0.5100 0.4900 0.6000 -
P/RPS 0.31 0.19 0.12 0.11 0.12 0.11 0.11 18.84%
  YoY % 63.16% 58.33% 9.09% -8.33% 9.09% 0.00% -
  Horiz. % 281.82% 172.73% 109.09% 100.00% 109.09% 100.00% 100.00%
P/EPS 7.50 9.41 127.21 6.27 193.75 272.22 35.86 -22.95%
  YoY % -20.30% -92.60% 1,928.87% -96.76% -28.83% 659.12% -
  Horiz. % 20.91% 26.24% 354.74% 17.48% 540.30% 759.12% 100.00%
EY 13.34 10.62 0.79 15.94 0.52 0.37 2.79 29.78%
  YoY % 25.61% 1,244.30% -95.04% 2,965.38% 40.54% -86.74% -
  Horiz. % 478.14% 380.65% 28.32% 571.33% 18.64% 13.26% 100.00%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.39 0.24 0.12 0.22 0.24 0.23 0.28 5.68%
  YoY % 62.50% 100.00% -45.45% -8.33% 4.35% -17.86% -
  Horiz. % 139.29% 85.71% 42.86% 78.57% 85.71% 82.14% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.4700 0.8000 0.4350 0.5000 0.4700 0.4400 0.5600 -
P/RPS 0.31 0.18 0.12 0.11 0.11 0.10 0.10 20.74%
  YoY % 72.22% 50.00% 9.09% 0.00% 10.00% 0.00% -
  Horiz. % 310.00% 180.00% 120.00% 110.00% 110.00% 100.00% 100.00%
P/EPS 7.45 8.97 131.75 6.40 178.55 244.44 33.47 -22.14%
  YoY % -16.95% -93.19% 1,958.59% -96.42% -26.96% 630.33% -
  Horiz. % 22.26% 26.80% 393.64% 19.12% 533.46% 730.33% 100.00%
EY 13.43 11.15 0.76 15.62 0.56 0.41 2.99 28.44%
  YoY % 20.45% 1,367.11% -95.13% 2,689.29% 36.59% -86.29% -
  Horiz. % 449.16% 372.91% 25.42% 522.41% 18.73% 13.71% 100.00%
DY 5.44 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.39 0.23 0.13 0.23 0.22 0.21 0.26 6.99%
  YoY % 69.57% 76.92% -43.48% 4.55% 4.76% -19.23% -
  Horiz. % 150.00% 88.46% 50.00% 88.46% 84.62% 80.77% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
2. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
3. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. When will the pandemic end? Out of the box
PARTNERS & BROKERS