Highlights

[PWF] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -1.39%    YoY -     92.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 284,246 229,626 213,318 265,906 250,544 267,710 358,436 -3.79%
  YoY % 23.79% 7.64% -19.78% 6.13% -6.41% -25.31% -
  Horiz. % 79.30% 64.06% 59.51% 74.19% 69.90% 74.69% 100.00%
PBT 17,980 9,406 -2,268 8,040 7,302 -272 -3,252 -
  YoY % 91.15% 514.73% -128.21% 10.11% 2,784.56% 91.64% -
  Horiz. % -552.89% -289.24% 69.74% -247.23% -224.54% 8.36% 100.00%
Tax -4,388 -3,310 -958 160 -3,158 494 362 -
  YoY % -32.57% -245.51% -698.75% 105.07% -739.27% 36.46% -
  Horiz. % -1,212.15% -914.36% -264.64% 44.20% -872.38% 136.46% 100.00%
NP 13,592 6,096 -3,226 8,200 4,144 222 -2,890 -
  YoY % 122.97% 288.96% -139.34% 97.88% 1,766.67% 107.68% -
  Horiz. % -470.31% -210.93% 111.63% -283.74% -143.39% -7.68% 100.00%
NP to SH 13,592 6,858 -3,226 8,200 4,252 328 -2,244 -
  YoY % 98.19% 312.59% -139.34% 92.85% 1,196.34% 114.62% -
  Horiz. % -605.70% -305.61% 143.76% -365.42% -189.48% -14.62% 100.00%
Tax Rate 24.40 % 35.19 % - % -1.99 % 43.25 % - % - % -
  YoY % -30.66% 0.00% 0.00% -104.60% 0.00% 0.00% -
  Horiz. % 56.42% 81.36% 0.00% -4.60% 100.00% - -
Total Cost 270,654 223,530 216,544 257,706 246,400 267,488 361,326 -4.70%
  YoY % 21.08% 3.23% -15.97% 4.59% -7.88% -25.97% -
  Horiz. % 74.91% 61.86% 59.93% 71.32% 68.19% 74.03% 100.00%
Net Worth 214,798 209,363 128,442 129,160 121,833 128,770 137,201 7.75%
  YoY % 2.60% 63.00% -0.56% 6.01% -5.39% -6.14% -
  Horiz. % 156.56% 152.60% 93.62% 94.14% 88.80% 93.86% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 214,798 209,363 128,442 129,160 121,833 128,770 137,201 7.75%
  YoY % 2.60% 63.00% -0.56% 6.01% -5.39% -6.14% -
  Horiz. % 156.56% 152.60% 93.62% 94.14% 88.80% 93.86% 100.00%
NOSH 59,666 59,647 59,740 59,521 60,916 60,740 60,978 -0.36%
  YoY % 0.03% -0.16% 0.37% -2.29% 0.29% -0.39% -
  Horiz. % 97.85% 97.82% 97.97% 97.61% 99.90% 99.61% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.78 % 2.65 % -1.51 % 3.08 % 1.65 % 0.08 % -0.81 % -
  YoY % 80.38% 275.50% -149.03% 86.67% 1,962.50% 109.88% -
  Horiz. % -590.12% -327.16% 186.42% -380.25% -203.70% -9.88% 100.00%
ROE 6.33 % 3.28 % -2.51 % 6.35 % 3.49 % 0.25 % -1.64 % -
  YoY % 92.99% 230.68% -139.53% 81.95% 1,296.00% 115.24% -
  Horiz. % -385.98% -200.00% 153.05% -387.20% -212.80% -15.24% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 476.39 384.97 357.07 446.74 411.29 440.74 587.81 -3.44%
  YoY % 23.75% 7.81% -20.07% 8.62% -6.68% -25.02% -
  Horiz. % 81.04% 65.49% 60.75% 76.00% 69.97% 74.98% 100.00%
EPS 22.78 10.22 -5.40 13.72 9.80 0.54 -3.68 -
  YoY % 122.90% 289.26% -139.36% 40.00% 1,714.81% 114.67% -
  Horiz. % -619.02% -277.72% 146.74% -372.83% -266.30% -14.67% 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 3.6000 3.5100 2.1500 2.1700 2.0000 2.1200 2.2500 8.14%
  YoY % 2.56% 63.26% -0.92% 8.50% -5.66% -5.78% -
  Horiz. % 160.00% 156.00% 95.56% 96.44% 88.89% 94.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 163.41 132.01 122.63 152.87 144.04 153.90 206.06 -3.79%
  YoY % 23.79% 7.65% -19.78% 6.13% -6.41% -25.31% -
  Horiz. % 79.30% 64.06% 59.51% 74.19% 69.90% 74.69% 100.00%
EPS 7.81 3.94 -1.85 4.71 2.44 0.19 -1.29 -
  YoY % 98.22% 312.97% -139.28% 93.03% 1,184.21% 114.73% -
  Horiz. % -605.43% -305.43% 143.41% -365.12% -189.15% -14.73% 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 1.2349 1.2036 0.7384 0.7425 0.7004 0.7403 0.7888 7.75%
  YoY % 2.60% 63.00% -0.55% 6.01% -5.39% -6.15% -
  Horiz. % 156.55% 152.59% 93.61% 94.13% 88.79% 93.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.2200 0.6900 0.4800 0.4400 0.3800 0.4900 0.6000 -
P/RPS 0.26 0.18 0.13 0.10 0.09 0.11 0.10 17.25%
  YoY % 44.44% 38.46% 30.00% 11.11% -18.18% 10.00% -
  Horiz. % 260.00% 180.00% 130.00% 100.00% 90.00% 110.00% 100.00%
P/EPS 5.36 6.00 -8.89 3.19 5.44 90.74 -16.30 -
  YoY % -10.67% 167.49% -378.68% -41.36% -94.00% 656.69% -
  Horiz. % -32.88% -36.81% 54.54% -19.57% -33.37% -556.69% 100.00%
EY 18.67 16.66 -11.25 31.31 18.37 1.10 -6.13 -
  YoY % 12.06% 248.09% -135.93% 70.44% 1,570.00% 117.94% -
  Horiz. % -304.57% -271.78% 183.52% -510.77% -299.67% -17.94% 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 0.34 0.20 0.22 0.20 0.19 0.23 0.27 3.91%
  YoY % 70.00% -9.09% 10.00% 5.26% -17.39% -14.81% -
  Horiz. % 125.93% 74.07% 81.48% 74.07% 70.37% 85.19% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.6700 0.6000 0.4300 0.4000 0.4900 0.6900 0.5800 -
P/RPS 0.35 0.16 0.12 0.09 0.12 0.16 0.10 23.21%
  YoY % 118.75% 33.33% 33.33% -25.00% -25.00% 60.00% -
  Horiz. % 350.00% 160.00% 120.00% 90.00% 120.00% 160.00% 100.00%
P/EPS 7.33 5.22 -7.96 2.90 7.02 127.78 -15.76 -
  YoY % 40.42% 165.58% -374.48% -58.69% -94.51% 910.79% -
  Horiz. % -46.51% -33.12% 50.51% -18.40% -44.54% -810.79% 100.00%
EY 13.64 19.16 -12.56 34.44 14.24 0.78 -6.34 -
  YoY % -28.81% 252.55% -136.47% 141.85% 1,725.64% 112.30% -
  Horiz. % -215.14% -302.21% 198.11% -543.22% -224.61% -12.30% 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 0.46 0.17 0.20 0.18 0.25 0.33 0.26 9.97%
  YoY % 170.59% -15.00% 11.11% -28.00% -24.24% 26.92% -
  Horiz. % 176.92% 65.38% 76.92% 69.23% 96.15% 126.92% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers