Highlights

[PWF] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -11.25%    YoY -     154.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 287,297 251,174 216,182 268,524 262,385 268,856 347,189 -3.11%
  YoY % 14.38% 16.19% -19.49% 2.34% -2.41% -22.56% -
  Horiz. % 82.75% 72.35% 62.27% 77.34% 75.57% 77.44% 100.00%
PBT 19,893 8,936 -5,488 8,590 6,685 724 3,624 32.80%
  YoY % 122.62% 262.83% -163.88% 28.50% 823.39% -80.02% -
  Horiz. % 548.93% 246.58% -151.43% 237.05% 184.47% 19.98% 100.00%
Tax -5,833 -2,701 -1,110 -1,313 -3,829 160 -3,225 10.38%
  YoY % -115.94% -143.22% 15.43% 65.70% -2,493.33% 104.96% -
  Horiz. % 180.86% 83.75% 34.44% 40.72% 118.73% -4.96% 100.00%
NP 14,060 6,234 -6,598 7,277 2,856 884 398 81.04%
  YoY % 125.51% 194.48% -190.67% 154.81% 223.08% 121.74% -
  Horiz. % 3,526.76% 1,563.88% -1,655.19% 1,825.42% 716.39% 221.74% 100.00%
NP to SH 14,060 6,234 -6,598 7,277 2,856 882 584 69.89%
  YoY % 125.51% 194.48% -190.67% 154.81% 223.57% 51.14% -
  Horiz. % 2,407.53% 1,067.58% -1,129.91% 1,246.12% 489.04% 151.14% 100.00%
Tax Rate 29.32 % 30.23 % - % 15.29 % 57.28 % -22.10 % 89.00 % -16.89%
  YoY % -3.01% 0.00% 0.00% -73.31% 359.19% -124.83% -
  Horiz. % 32.94% 33.97% 0.00% 17.18% 64.36% -24.83% 100.00%
Total Cost 273,237 244,940 222,781 261,246 259,529 267,972 346,790 -3.89%
  YoY % 11.55% 9.95% -14.72% 0.66% -3.15% -22.73% -
  Horiz. % 78.79% 70.63% 64.24% 75.33% 74.84% 77.27% 100.00%
Net Worth 221,027 210,808 126,742 119,170 119,236 129,363 135,658 8.47%
  YoY % 4.85% 66.33% 6.35% -0.06% -7.83% -4.64% -
  Horiz. % 162.93% 155.40% 93.43% 87.85% 87.89% 95.36% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 221,027 210,808 126,742 119,170 119,236 129,363 135,658 8.47%
  YoY % 4.85% 66.33% 6.35% -0.06% -7.83% -4.64% -
  Horiz. % 162.93% 155.40% 93.43% 87.85% 87.89% 95.36% 100.00%
NOSH 59,576 59,719 60,353 59,585 59,618 60,733 60,833 -0.35%
  YoY % -0.24% -1.05% 1.29% -0.06% -1.84% -0.16% -
  Horiz. % 97.93% 98.17% 99.21% 97.95% 98.00% 99.84% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.89 % 2.48 % -3.05 % 2.71 % 1.09 % 0.33 % 0.11 % 88.16%
  YoY % 97.18% 181.31% -212.55% 148.62% 230.30% 200.00% -
  Horiz. % 4,445.45% 2,254.55% -2,772.73% 2,463.64% 990.91% 300.00% 100.00%
ROE 6.36 % 2.96 % -5.21 % 6.11 % 2.40 % 0.68 % 0.43 % 56.64%
  YoY % 114.86% 156.81% -185.27% 154.58% 252.94% 58.14% -
  Horiz. % 1,479.07% 688.37% -1,211.63% 1,420.93% 558.14% 158.14% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 482.23 420.59 358.19 450.66 440.11 442.68 570.72 -2.77%
  YoY % 14.66% 17.42% -20.52% 2.40% -0.58% -22.43% -
  Horiz. % 84.50% 73.69% 62.76% 78.96% 77.11% 77.57% 100.00%
EPS 23.60 10.44 -10.93 9.87 8.07 1.45 0.96 70.48%
  YoY % 126.05% 195.52% -210.74% 22.30% 456.55% 51.04% -
  Horiz. % 2,458.33% 1,087.50% -1,138.54% 1,028.12% 840.62% 151.04% 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 3.7100 3.5300 2.1000 2.0000 2.0000 2.1300 2.2300 8.85%
  YoY % 5.10% 68.10% 5.00% 0.00% -6.10% -4.48% -
  Horiz. % 166.37% 158.30% 94.17% 89.69% 89.69% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 165.16 144.40 124.28 154.37 150.84 154.56 199.60 -3.11%
  YoY % 14.38% 16.19% -19.49% 2.34% -2.41% -22.57% -
  Horiz. % 82.75% 72.34% 62.26% 77.34% 75.57% 77.43% 100.00%
EPS 8.08 3.58 -3.79 4.18 1.64 0.51 0.34 69.52%
  YoY % 125.70% 194.46% -190.67% 154.88% 221.57% 50.00% -
  Horiz. % 2,376.47% 1,052.94% -1,114.71% 1,229.41% 482.35% 150.00% 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 1.2707 1.2119 0.7286 0.6851 0.6855 0.7437 0.7799 8.47%
  YoY % 4.85% 66.33% 6.35% -0.06% -7.83% -4.64% -
  Horiz. % 162.93% 155.39% 93.42% 87.84% 87.90% 95.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.7000 0.6350 0.4400 0.4500 0.4800 0.4400 0.5000 -
P/RPS 0.35 0.15 0.12 0.10 0.11 0.10 0.09 25.39%
  YoY % 133.33% 25.00% 20.00% -9.09% 10.00% 11.11% -
  Horiz. % 388.89% 166.67% 133.33% 111.11% 122.22% 111.11% 100.00%
P/EPS 7.20 6.08 -4.02 3.68 10.02 30.28 52.08 -28.08%
  YoY % 18.42% 251.24% -209.24% -63.27% -66.91% -41.86% -
  Horiz. % 13.82% 11.67% -7.72% 7.07% 19.24% 58.14% 100.00%
EY 13.88 16.44 -24.85 27.14 9.98 3.30 1.92 39.03%
  YoY % -15.57% 166.16% -191.56% 171.94% 202.42% 71.88% -
  Horiz. % 722.92% 856.25% -1,294.27% 1,413.54% 519.79% 171.88% 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 0.18 0.21 0.23 0.24 0.21 0.22 13.07%
  YoY % 155.56% -14.29% -8.70% -4.17% 14.29% -4.55% -
  Horiz. % 209.09% 81.82% 95.45% 104.55% 109.09% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.5700 0.7500 0.4800 0.4200 0.4200 0.4900 0.6500 -
P/RPS 0.33 0.18 0.13 0.09 0.10 0.11 0.11 20.08%
  YoY % 83.33% 38.46% 44.44% -10.00% -9.09% 0.00% -
  Horiz. % 300.00% 163.64% 118.18% 81.82% 90.91% 100.00% 100.00%
P/EPS 6.65 7.18 -4.39 3.44 8.77 33.72 67.71 -32.06%
  YoY % -7.38% 263.55% -227.62% -60.78% -73.99% -50.20% -
  Horiz. % 9.82% 10.60% -6.48% 5.08% 12.95% 49.80% 100.00%
EY 15.03 13.92 -22.78 29.08 11.41 2.97 1.48 47.13%
  YoY % 7.97% 161.11% -178.34% 154.86% 284.18% 100.68% -
  Horiz. % 1,015.54% 940.54% -1,539.19% 1,964.86% 770.95% 200.68% 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 0.42 0.21 0.23 0.21 0.21 0.23 0.29 6.36%
  YoY % 100.00% -8.70% 9.52% 0.00% -8.70% -20.69% -
  Horiz. % 144.83% 72.41% 79.31% 72.41% 72.41% 79.31% 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