Highlights

[PWF] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     70.74%    YoY -     -139.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 279,470 284,246 229,626 213,318 265,906 250,544 267,710 0.72%
  YoY % -1.68% 23.79% 7.64% -19.78% 6.13% -6.41% -
  Horiz. % 104.39% 106.18% 85.77% 79.68% 99.33% 93.59% 100.00%
PBT 15,124 17,980 9,406 -2,268 8,040 7,302 -272 -
  YoY % -15.88% 91.15% 514.73% -128.21% 10.11% 2,784.56% -
  Horiz. % -5,560.29% -6,610.29% -3,458.09% 833.82% -2,955.88% -2,684.56% 100.00%
Tax -5,254 -4,388 -3,310 -958 160 -3,158 494 -
  YoY % -19.74% -32.57% -245.51% -698.75% 105.07% -739.27% -
  Horiz. % -1,063.56% -888.26% -670.04% -193.93% 32.39% -639.27% 100.00%
NP 9,870 13,592 6,096 -3,226 8,200 4,144 222 88.16%
  YoY % -27.38% 122.97% 288.96% -139.34% 97.88% 1,766.67% -
  Horiz. % 4,445.95% 6,122.52% 2,745.95% -1,453.15% 3,693.69% 1,866.67% 100.00%
NP to SH 9,870 13,592 6,858 -3,226 8,200 4,252 328 76.32%
  YoY % -27.38% 98.19% 312.59% -139.34% 92.85% 1,196.34% -
  Horiz. % 3,009.15% 4,143.90% 2,090.85% -983.54% 2,500.00% 1,296.34% 100.00%
Tax Rate 34.74 % 24.40 % 35.19 % - % -1.99 % 43.25 % - % -
  YoY % 42.38% -30.66% 0.00% 0.00% -104.60% 0.00% -
  Horiz. % 80.32% 56.42% 81.36% 0.00% -4.60% 100.00% -
Total Cost 269,600 270,654 223,530 216,544 257,706 246,400 267,488 0.13%
  YoY % -0.39% 21.08% 3.23% -15.97% 4.59% -7.88% -
  Horiz. % 100.79% 101.18% 83.57% 80.95% 96.34% 92.12% 100.00%
Net Worth 208,947 214,798 209,363 128,442 129,160 121,833 128,770 8.40%
  YoY % -2.72% 2.60% 63.00% -0.56% 6.01% -5.39% -
  Horiz. % 162.26% 166.81% 162.59% 99.75% 100.30% 94.61% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 208,947 214,798 209,363 128,442 129,160 121,833 128,770 8.40%
  YoY % -2.72% 2.60% 63.00% -0.56% 6.01% -5.39% -
  Horiz. % 162.26% 166.81% 162.59% 99.75% 100.30% 94.61% 100.00%
NOSH 68,732 59,666 59,647 59,740 59,521 60,916 60,740 2.08%
  YoY % 15.19% 0.03% -0.16% 0.37% -2.29% 0.29% -
  Horiz. % 113.16% 98.23% 98.20% 98.35% 97.99% 100.29% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.53 % 4.78 % 2.65 % -1.51 % 3.08 % 1.65 % 0.08 % 87.93%
  YoY % -26.15% 80.38% 275.50% -149.03% 86.67% 1,962.50% -
  Horiz. % 4,412.50% 5,975.00% 3,312.50% -1,887.50% 3,850.00% 2,062.50% 100.00%
ROE 4.72 % 6.33 % 3.28 % -2.51 % 6.35 % 3.49 % 0.25 % 63.14%
  YoY % -25.43% 92.99% 230.68% -139.53% 81.95% 1,296.00% -
  Horiz. % 1,888.00% 2,532.00% 1,312.00% -1,004.00% 2,540.00% 1,396.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 406.60 476.39 384.97 357.07 446.74 411.29 440.74 -1.33%
  YoY % -14.65% 23.75% 7.81% -20.07% 8.62% -6.68% -
  Horiz. % 92.25% 108.09% 87.35% 81.02% 101.36% 93.32% 100.00%
EPS 14.36 22.78 10.22 -5.40 13.72 9.80 0.54 72.72%
  YoY % -36.96% 122.90% 289.26% -139.36% 40.00% 1,714.81% -
  Horiz. % 2,659.26% 4,218.52% 1,892.59% -1,000.00% 2,540.74% 1,814.81% 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 3.0400 3.6000 3.5100 2.1500 2.1700 2.0000 2.1200 6.19%
  YoY % -15.56% 2.56% 63.26% -0.92% 8.50% -5.66% -
  Horiz. % 143.40% 169.81% 165.57% 101.42% 102.36% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 160.66 163.41 132.01 122.63 152.87 144.04 153.90 0.72%
  YoY % -1.68% 23.79% 7.65% -19.78% 6.13% -6.41% -
  Horiz. % 104.39% 106.18% 85.78% 79.68% 99.33% 93.59% 100.00%
EPS 5.67 7.81 3.94 -1.85 4.71 2.44 0.19 76.07%
  YoY % -27.40% 98.22% 312.97% -139.28% 93.03% 1,184.21% -
  Horiz. % 2,984.21% 4,110.53% 2,073.68% -973.68% 2,478.95% 1,284.21% 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 1.2012 1.2349 1.2036 0.7384 0.7425 0.7004 0.7403 8.40%
  YoY % -2.73% 2.60% 63.00% -0.55% 6.01% -5.39% -
  Horiz. % 162.26% 166.81% 162.58% 99.74% 100.30% 94.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 0.4900 -
P/RPS 0.30 0.26 0.18 0.13 0.10 0.09 0.11 18.19%
  YoY % 15.38% 44.44% 38.46% 30.00% 11.11% -18.18% -
  Horiz. % 272.73% 236.36% 163.64% 118.18% 90.91% 81.82% 100.00%
P/EPS 8.50 5.36 6.00 -8.89 3.19 5.44 90.74 -32.60%
  YoY % 58.58% -10.67% 167.49% -378.68% -41.36% -94.00% -
  Horiz. % 9.37% 5.91% 6.61% -9.80% 3.52% 6.00% 100.00%
EY 11.77 18.67 16.66 -11.25 31.31 18.37 1.10 48.42%
  YoY % -36.96% 12.06% 248.09% -135.93% 70.44% 1,570.00% -
  Horiz. % 1,070.00% 1,697.27% 1,514.55% -1,022.73% 2,846.36% 1,670.00% 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 0.40 0.34 0.20 0.22 0.20 0.19 0.23 9.66%
  YoY % 17.65% 70.00% -9.09% 10.00% 5.26% -17.39% -
  Horiz. % 173.91% 147.83% 86.96% 95.65% 86.96% 82.61% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 0.6900 -
P/RPS 0.26 0.35 0.16 0.12 0.09 0.12 0.16 8.42%
  YoY % -25.71% 118.75% 33.33% 33.33% -25.00% -25.00% -
  Horiz. % 162.50% 218.75% 100.00% 75.00% 56.25% 75.00% 100.00%
P/EPS 7.45 7.33 5.22 -7.96 2.90 7.02 127.78 -37.72%
  YoY % 1.64% 40.42% 165.58% -374.48% -58.69% -94.51% -
  Horiz. % 5.83% 5.74% 4.09% -6.23% 2.27% 5.49% 100.00%
EY 13.42 13.64 19.16 -12.56 34.44 14.24 0.78 60.64%
  YoY % -1.61% -28.81% 252.55% -136.47% 141.85% 1,725.64% -
  Horiz. % 1,720.51% 1,748.72% 2,456.41% -1,610.26% 4,415.38% 1,825.64% 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 0.35 0.46 0.17 0.20 0.18 0.25 0.33 0.99%
  YoY % -23.91% 170.59% -15.00% 11.11% -28.00% -24.24% -
  Horiz. % 106.06% 139.39% 51.52% 60.61% 54.55% 75.76% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers