Highlights

[PWF] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -16.56%    YoY -     1,196.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 229,626 213,318 265,906 250,544 267,710 358,436 314,204 -5.09%
  YoY % 7.64% -19.78% 6.13% -6.41% -25.31% 14.08% -
  Horiz. % 73.08% 67.89% 84.63% 79.74% 85.20% 114.08% 100.00%
PBT 9,406 -2,268 8,040 7,302 -272 -3,252 5,028 10.99%
  YoY % 514.73% -128.21% 10.11% 2,784.56% 91.64% -164.68% -
  Horiz. % 187.07% -45.11% 159.90% 145.23% -5.41% -64.68% 100.00%
Tax -3,310 -958 160 -3,158 494 362 -2,406 5.46%
  YoY % -245.51% -698.75% 105.07% -739.27% 36.46% 115.05% -
  Horiz. % 137.57% 39.82% -6.65% 131.26% -20.53% -15.05% 100.00%
NP 6,096 -3,226 8,200 4,144 222 -2,890 2,622 15.08%
  YoY % 288.96% -139.34% 97.88% 1,766.67% 107.68% -210.22% -
  Horiz. % 232.49% -123.04% 312.74% 158.05% 8.47% -110.22% 100.00%
NP to SH 6,858 -3,226 8,200 4,252 328 -2,244 4,080 9.03%
  YoY % 312.59% -139.34% 92.85% 1,196.34% 114.62% -155.00% -
  Horiz. % 168.09% -79.07% 200.98% 104.22% 8.04% -55.00% 100.00%
Tax Rate 35.19 % - % -1.99 % 43.25 % - % - % 47.85 % -4.99%
  YoY % 0.00% 0.00% -104.60% 0.00% 0.00% 0.00% -
  Horiz. % 73.54% 0.00% -4.16% 90.39% 0.00% 0.00% 100.00%
Total Cost 223,530 216,544 257,706 246,400 267,488 361,326 311,582 -5.38%
  YoY % 3.23% -15.97% 4.59% -7.88% -25.97% 15.96% -
  Horiz. % 71.74% 69.50% 82.71% 79.08% 85.85% 115.96% 100.00%
Net Worth 209,363 128,442 129,160 121,833 128,770 137,201 101,695 12.78%
  YoY % 63.00% -0.56% 6.01% -5.39% -6.14% 34.91% -
  Horiz. % 205.87% 126.30% 127.01% 119.80% 126.62% 134.91% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 209,363 128,442 129,160 121,833 128,770 137,201 101,695 12.78%
  YoY % 63.00% -0.56% 6.01% -5.39% -6.14% 34.91% -
  Horiz. % 205.87% 126.30% 127.01% 119.80% 126.62% 134.91% 100.00%
NOSH 59,647 59,740 59,521 60,916 60,740 60,978 60,895 -0.34%
  YoY % -0.16% 0.37% -2.29% 0.29% -0.39% 0.14% -
  Horiz. % 97.95% 98.10% 97.74% 100.04% 99.75% 100.14% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.65 % -1.51 % 3.08 % 1.65 % 0.08 % -0.81 % 0.83 % 21.33%
  YoY % 275.50% -149.03% 86.67% 1,962.50% 109.88% -197.59% -
  Horiz. % 319.28% -181.93% 371.08% 198.80% 9.64% -97.59% 100.00%
ROE 3.28 % -2.51 % 6.35 % 3.49 % 0.25 % -1.64 % 4.01 % -3.29%
  YoY % 230.68% -139.53% 81.95% 1,296.00% 115.24% -140.90% -
  Horiz. % 81.80% -62.59% 158.35% 87.03% 6.23% -40.90% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 384.97 357.07 446.74 411.29 440.74 587.81 515.97 -4.76%
  YoY % 7.81% -20.07% 8.62% -6.68% -25.02% 13.92% -
  Horiz. % 74.61% 69.20% 86.58% 79.71% 85.42% 113.92% 100.00%
EPS 10.22 -5.40 13.72 9.80 0.54 -3.68 6.70 7.28%
  YoY % 289.26% -139.36% 40.00% 1,714.81% 114.67% -154.93% -
  Horiz. % 152.54% -80.60% 204.78% 146.27% 8.06% -54.93% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 3.5100 2.1500 2.1700 2.0000 2.1200 2.2500 1.6700 13.17%
  YoY % 63.26% -0.92% 8.50% -5.66% -5.78% 34.73% -
  Horiz. % 210.18% 128.74% 129.94% 119.76% 126.95% 134.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 132.01 122.63 152.87 144.04 153.90 206.06 180.63 -5.09%
  YoY % 7.65% -19.78% 6.13% -6.41% -25.31% 14.08% -
  Horiz. % 73.08% 67.89% 84.63% 79.74% 85.20% 114.08% 100.00%
EPS 3.94 -1.85 4.71 2.44 0.19 -1.29 2.35 8.99%
  YoY % 312.97% -139.28% 93.03% 1,184.21% 114.73% -154.89% -
  Horiz. % 167.66% -78.72% 200.43% 103.83% 8.09% -54.89% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.2036 0.7384 0.7425 0.7004 0.7403 0.7888 0.5846 12.78%
  YoY % 63.00% -0.55% 6.01% -5.39% -6.15% 34.93% -
  Horiz. % 205.88% 126.31% 127.01% 119.81% 126.63% 134.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.6900 0.4800 0.4400 0.3800 0.4900 0.6000 0.7400 -
P/RPS 0.18 0.13 0.10 0.09 0.11 0.10 0.14 4.27%
  YoY % 38.46% 30.00% 11.11% -18.18% 10.00% -28.57% -
  Horiz. % 128.57% 92.86% 71.43% 64.29% 78.57% 71.43% 100.00%
P/EPS 6.00 -8.89 3.19 5.44 90.74 -16.30 11.04 -9.66%
  YoY % 167.49% -378.68% -41.36% -94.00% 656.69% -247.64% -
  Horiz. % 54.35% -80.53% 28.89% 49.28% 821.92% -147.64% 100.00%
EY 16.66 -11.25 31.31 18.37 1.10 -6.13 9.05 10.70%
  YoY % 248.09% -135.93% 70.44% 1,570.00% 117.94% -167.73% -
  Horiz. % 184.09% -124.31% 345.97% 202.98% 12.15% -67.73% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.20 0.22 0.20 0.19 0.23 0.27 0.44 -12.30%
  YoY % -9.09% 10.00% 5.26% -17.39% -14.81% -38.64% -
  Horiz. % 45.45% 50.00% 45.45% 43.18% 52.27% 61.36% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.6000 0.4300 0.4000 0.4900 0.6900 0.5800 0.7100 -
P/RPS 0.16 0.12 0.09 0.12 0.16 0.10 0.14 2.25%
  YoY % 33.33% 33.33% -25.00% -25.00% 60.00% -28.57% -
  Horiz. % 114.29% 85.71% 64.29% 85.71% 114.29% 71.43% 100.00%
P/EPS 5.22 -7.96 2.90 7.02 127.78 -15.76 10.60 -11.13%
  YoY % 165.58% -374.48% -58.69% -94.51% 910.79% -248.68% -
  Horiz. % 49.25% -75.09% 27.36% 66.23% 1,205.47% -148.68% 100.00%
EY 19.16 -12.56 34.44 14.24 0.78 -6.34 9.44 12.51%
  YoY % 252.55% -136.47% 141.85% 1,725.64% 112.30% -167.16% -
  Horiz. % 202.97% -133.05% 364.83% 150.85% 8.26% -67.16% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.17 0.20 0.18 0.25 0.33 0.26 0.43 -14.32%
  YoY % -15.00% 11.11% -28.00% -24.24% 26.92% -39.53% -
  Horiz. % 39.53% 46.51% 41.86% 58.14% 76.74% 60.47% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers