Highlights

[PWF] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -104.55%    YoY -     -190.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 291,002 287,297 251,174 216,182 268,524 262,385 268,856 1.33%
  YoY % 1.29% 14.38% 16.19% -19.49% 2.34% -2.41% -
  Horiz. % 108.24% 106.86% 93.42% 80.41% 99.88% 97.59% 100.00%
PBT 14,881 19,893 8,936 -5,488 8,590 6,685 724 65.47%
  YoY % -25.19% 122.62% 262.83% -163.88% 28.50% 823.39% -
  Horiz. % 2,055.43% 2,747.70% 1,234.25% -758.01% 1,186.56% 923.39% 100.00%
Tax -4,617 -5,833 -2,701 -1,110 -1,313 -3,829 160 -
  YoY % 20.85% -115.94% -143.22% 15.43% 65.70% -2,493.33% -
  Horiz. % -2,885.83% -3,645.83% -1,688.33% -694.17% -820.83% -2,393.33% 100.00%
NP 10,264 14,060 6,234 -6,598 7,277 2,856 884 50.45%
  YoY % -27.00% 125.51% 194.48% -190.67% 154.81% 223.08% -
  Horiz. % 1,161.09% 1,590.50% 705.28% -746.46% 823.23% 323.08% 100.00%
NP to SH 10,264 14,060 6,234 -6,598 7,277 2,856 882 50.49%
  YoY % -27.00% 125.51% 194.48% -190.67% 154.81% 223.57% -
  Horiz. % 1,162.84% 1,592.90% 706.34% -747.58% 824.47% 323.57% 100.00%
Tax Rate 31.03 % 29.32 % 30.23 % - % 15.29 % 57.28 % -22.10 % -
  YoY % 5.83% -3.01% 0.00% 0.00% -73.31% 359.19% -
  Horiz. % -140.41% -132.67% -136.79% 0.00% -69.19% -259.19% 100.00%
Total Cost 280,738 273,237 244,940 222,781 261,246 259,529 267,972 0.78%
  YoY % 2.75% 11.55% 9.95% -14.72% 0.66% -3.15% -
  Horiz. % 104.76% 101.96% 91.41% 83.14% 97.49% 96.85% 100.00%
Net Worth 215,152 221,027 210,808 126,742 119,170 119,236 129,363 8.84%
  YoY % -2.66% 4.85% 66.33% 6.35% -0.06% -7.83% -
  Horiz. % 166.32% 170.86% 162.96% 97.97% 92.12% 92.17% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 215,152 221,027 210,808 126,742 119,170 119,236 129,363 8.84%
  YoY % -2.66% 4.85% 66.33% 6.35% -0.06% -7.83% -
  Horiz. % 166.32% 170.86% 162.96% 97.97% 92.12% 92.17% 100.00%
NOSH 69,854 59,576 59,719 60,353 59,585 59,618 60,733 2.36%
  YoY % 17.25% -0.24% -1.05% 1.29% -0.06% -1.84% -
  Horiz. % 115.02% 98.09% 98.33% 99.37% 98.11% 98.16% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.53 % 4.89 % 2.48 % -3.05 % 2.71 % 1.09 % 0.33 % 48.41%
  YoY % -27.81% 97.18% 181.31% -212.55% 148.62% 230.30% -
  Horiz. % 1,069.70% 1,481.82% 751.52% -924.24% 821.21% 330.30% 100.00%
ROE 4.77 % 6.36 % 2.96 % -5.21 % 6.11 % 2.40 % 0.68 % 38.34%
  YoY % -25.00% 114.86% 156.81% -185.27% 154.58% 252.94% -
  Horiz. % 701.47% 935.29% 435.29% -766.18% 898.53% 352.94% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 416.58 482.23 420.59 358.19 450.66 440.11 442.68 -1.01%
  YoY % -13.61% 14.66% 17.42% -20.52% 2.40% -0.58% -
  Horiz. % 94.10% 108.93% 95.01% 80.91% 101.80% 99.42% 100.00%
EPS 14.69 23.60 10.44 -10.93 9.87 8.07 1.45 47.07%
  YoY % -37.75% 126.05% 195.52% -210.74% 22.30% 456.55% -
  Horiz. % 1,013.10% 1,627.59% 720.00% -753.79% 680.69% 556.55% 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 3.0800 3.7100 3.5300 2.1000 2.0000 2.0000 2.1300 6.34%
  YoY % -16.98% 5.10% 68.10% 5.00% 0.00% -6.10% -
  Horiz. % 144.60% 174.18% 165.73% 98.59% 93.90% 93.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 167.29 165.16 144.40 124.28 154.37 150.84 154.56 1.33%
  YoY % 1.29% 14.38% 16.19% -19.49% 2.34% -2.41% -
  Horiz. % 108.24% 106.86% 93.43% 80.41% 99.88% 97.59% 100.00%
EPS 5.90 8.08 3.58 -3.79 4.18 1.64 0.51 50.36%
  YoY % -26.98% 125.70% 194.46% -190.67% 154.88% 221.57% -
  Horiz. % 1,156.86% 1,584.31% 701.96% -743.14% 819.61% 321.57% 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 1.2369 1.2707 1.2119 0.7286 0.6851 0.6855 0.7437 8.84%
  YoY % -2.66% 4.85% 66.33% 6.35% -0.06% -7.83% -
  Horiz. % 166.32% 170.86% 162.96% 97.97% 92.12% 92.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1500 1.7000 0.6350 0.4400 0.4500 0.4800 0.4400 -
P/RPS 0.28 0.35 0.15 0.12 0.10 0.11 0.10 18.71%
  YoY % -20.00% 133.33% 25.00% 20.00% -9.09% 10.00% -
  Horiz. % 280.00% 350.00% 150.00% 120.00% 100.00% 110.00% 100.00%
P/EPS 7.83 7.20 6.08 -4.02 3.68 10.02 30.28 -20.17%
  YoY % 8.75% 18.42% 251.24% -209.24% -63.27% -66.91% -
  Horiz. % 25.86% 23.78% 20.08% -13.28% 12.15% 33.09% 100.00%
EY 12.78 13.88 16.44 -24.85 27.14 9.98 3.30 25.30%
  YoY % -7.93% -15.57% 166.16% -191.56% 171.94% 202.42% -
  Horiz. % 387.27% 420.61% 498.18% -753.03% 822.42% 302.42% 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 0.37 0.46 0.18 0.21 0.23 0.24 0.21 9.90%
  YoY % -19.57% 155.56% -14.29% -8.70% -4.17% 14.29% -
  Horiz. % 176.19% 219.05% 85.71% 100.00% 109.52% 114.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.2900 1.5700 0.7500 0.4800 0.4200 0.4200 0.4900 -
P/RPS 0.31 0.33 0.18 0.13 0.09 0.10 0.11 18.84%
  YoY % -6.06% 83.33% 38.46% 44.44% -10.00% -9.09% -
  Horiz. % 281.82% 300.00% 163.64% 118.18% 81.82% 90.91% 100.00%
P/EPS 8.78 6.65 7.18 -4.39 3.44 8.77 33.72 -20.08%
  YoY % 32.03% -7.38% 263.55% -227.62% -60.78% -73.99% -
  Horiz. % 26.04% 19.72% 21.29% -13.02% 10.20% 26.01% 100.00%
EY 11.39 15.03 13.92 -22.78 29.08 11.41 2.97 25.10%
  YoY % -24.22% 7.97% 161.11% -178.34% 154.86% 284.18% -
  Horiz. % 383.50% 506.06% 468.69% -767.00% 979.12% 384.18% 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 0.42 0.21 0.23 0.21 0.21 0.23 10.55%
  YoY % 0.00% 100.00% -8.70% 9.52% 0.00% -8.70% -
  Horiz. % 182.61% 182.61% 91.30% 100.00% 91.30% 91.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

348  329  485  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.010.00 
 SAPNRG 0.11+0.005 
 HIBISCS 0.53+0.02 
 ARMADA 0.18+0.005 
 MINETEC 0.1950.00 
 VELESTO 0.17+0.005 
 GAMUDA-WE 0.095+0.02 
 VC 0.06+0.005 
 HSI-H8M 0.425-0.035 
 HIBISCS-WC 0.13+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers