Highlights

[PWF] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -94.29%    YoY -     46.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 259,142 214,424 264,381 262,506 272,490 344,428 323,070 -3.60%
  YoY % 20.85% -18.90% 0.71% -3.66% -20.89% 6.61% -
  Horiz. % 80.21% 66.37% 81.83% 81.25% 84.34% 106.61% 100.00%
PBT 9,192 349 5,962 6,833 686 1,946 6,889 4.92%
  YoY % 2,533.81% -94.15% -12.75% 896.06% -64.75% -71.75% -
  Horiz. % 133.43% 5.07% 86.54% 99.19% 9.96% 28.25% 100.00%
Tax -3,864 -154 -1,293 -6,724 -599 -955 -1,197 21.55%
  YoY % -2,409.09% 88.09% 80.77% -1,022.54% 37.28% 20.22% -
  Horiz. % 322.81% 12.87% 108.02% 561.74% 50.04% 79.78% 100.00%
NP 5,328 195 4,669 109 87 991 5,692 -1.09%
  YoY % 2,632.31% -95.82% 4,183.49% 25.29% -91.22% -82.59% -
  Horiz. % 93.61% 3.43% 82.03% 1.91% 1.53% 17.41% 100.00%
NP to SH 5,328 195 4,669 163 111 1,018 5,239 0.28%
  YoY % 2,632.31% -95.82% 2,764.42% 46.85% -89.10% -80.57% -
  Horiz. % 101.70% 3.72% 89.12% 3.11% 2.12% 19.43% 100.00%
Tax Rate 42.04 % 44.13 % 21.69 % 98.40 % 87.32 % 49.08 % 17.38 % 15.84%
  YoY % -4.74% 103.46% -77.96% 12.69% 77.91% 182.39% -
  Horiz. % 241.89% 253.91% 124.80% 566.17% 502.42% 282.39% 100.00%
Total Cost 253,814 214,229 259,712 262,397 272,403 343,437 317,378 -3.65%
  YoY % 18.48% -17.51% -1.02% -3.67% -20.68% 8.21% -
  Horiz. % 79.97% 67.50% 81.83% 82.68% 85.83% 108.21% 100.00%
Net Worth 208,409 203,765 130,286 130,038 129,499 128,979 138,249 7.07%
  YoY % 2.28% 56.40% 0.19% 0.42% 0.40% -6.71% -
  Horiz. % 150.75% 147.39% 94.24% 94.06% 93.67% 93.29% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 208,409 203,765 130,286 130,038 129,499 128,979 138,249 7.07%
  YoY % 2.28% 56.40% 0.19% 0.42% 0.40% -6.71% -
  Horiz. % 150.75% 147.39% 94.24% 94.06% 93.67% 93.29% 100.00%
NOSH 59,716 59,062 59,764 61,923 61,666 60,839 60,902 -0.33%
  YoY % 1.11% -1.17% -3.49% 0.42% 1.36% -0.10% -
  Horiz. % 98.05% 96.98% 98.13% 101.68% 101.25% 99.90% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.06 % 0.09 % 1.77 % 0.04 % 0.03 % 0.29 % 1.76 % 2.66%
  YoY % 2,188.89% -94.92% 4,325.00% 33.33% -89.66% -83.52% -
  Horiz. % 117.05% 5.11% 100.57% 2.27% 1.70% 16.48% 100.00%
ROE 2.56 % 0.10 % 3.58 % 0.13 % 0.09 % 0.79 % 3.79 % -6.32%
  YoY % 2,460.00% -97.21% 2,653.85% 44.44% -88.61% -79.16% -
  Horiz. % 67.55% 2.64% 94.46% 3.43% 2.37% 20.84% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 433.96 363.05 442.37 423.92 441.88 566.13 530.47 -3.29%
  YoY % 19.53% -17.93% 4.35% -4.06% -21.95% 6.72% -
  Horiz. % 81.81% 68.44% 83.39% 79.91% 83.30% 106.72% 100.00%
EPS 8.93 0.33 7.81 0.27 0.18 1.67 8.60 0.63%
  YoY % 2,606.06% -95.77% 2,792.59% 50.00% -89.22% -80.58% -
  Horiz. % 103.84% 3.84% 90.81% 3.14% 2.09% 19.42% 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 3.4900 3.4500 2.1800 2.1000 2.1000 2.1200 2.2700 7.42%
  YoY % 1.16% 58.26% 3.81% 0.00% -0.94% -6.61% -
  Horiz. % 153.74% 151.98% 96.04% 92.51% 92.51% 93.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 148.98 123.27 151.99 150.91 156.65 198.01 185.73 -3.60%
  YoY % 20.86% -18.90% 0.72% -3.66% -20.89% 6.61% -
  Horiz. % 80.21% 66.37% 81.83% 81.25% 84.34% 106.61% 100.00%
EPS 3.06 0.11 2.68 0.09 0.06 0.59 3.01 0.27%
  YoY % 2,681.82% -95.90% 2,877.78% 50.00% -89.83% -80.40% -
  Horiz. % 101.66% 3.65% 89.04% 2.99% 1.99% 19.60% 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 1.1981 1.1714 0.7490 0.7476 0.7445 0.7415 0.7948 7.07%
  YoY % 2.28% 56.40% 0.19% 0.42% 0.40% -6.71% -
  Horiz. % 150.74% 147.38% 94.24% 94.06% 93.67% 93.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8400 0.4200 0.4900 0.5100 0.4900 0.6000 0.5400 -
P/RPS 0.19 0.12 0.11 0.12 0.11 0.11 0.10 11.28%
  YoY % 58.33% 9.09% -8.33% 9.09% 0.00% 10.00% -
  Horiz. % 190.00% 120.00% 110.00% 120.00% 110.00% 110.00% 100.00%
P/EPS 9.41 127.21 6.27 193.75 272.22 35.86 6.28 6.97%
  YoY % -92.60% 1,928.87% -96.76% -28.83% 659.12% 471.02% -
  Horiz. % 149.84% 2,025.64% 99.84% 3,085.19% 4,334.71% 571.02% 100.00%
EY 10.62 0.79 15.94 0.52 0.37 2.79 15.93 -6.53%
  YoY % 1,244.30% -95.04% 2,965.38% 40.54% -86.74% -82.49% -
  Horiz. % 66.67% 4.96% 100.06% 3.26% 2.32% 17.51% 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 0.24 0.12 0.22 0.24 0.23 0.28 0.24 -
  YoY % 100.00% -45.45% -8.33% 4.35% -17.86% 16.67% -
  Horiz. % 100.00% 50.00% 91.67% 100.00% 95.83% 116.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.8000 0.4350 0.5000 0.4700 0.4400 0.5600 0.5800 -
P/RPS 0.18 0.12 0.11 0.11 0.10 0.10 0.11 8.55%
  YoY % 50.00% 9.09% 0.00% 10.00% 0.00% -9.09% -
  Horiz. % 163.64% 109.09% 100.00% 100.00% 90.91% 90.91% 100.00%
P/EPS 8.97 131.75 6.40 178.55 244.44 33.47 6.74 4.87%
  YoY % -93.19% 1,958.59% -96.42% -26.96% 630.33% 396.59% -
  Horiz. % 133.09% 1,954.75% 94.96% 2,649.11% 3,626.71% 496.59% 100.00%
EY 11.15 0.76 15.62 0.56 0.41 2.99 14.83 -4.64%
  YoY % 1,367.11% -95.13% 2,689.29% 36.59% -86.29% -79.84% -
  Horiz. % 75.19% 5.12% 105.33% 3.78% 2.76% 20.16% 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 0.23 0.13 0.23 0.22 0.21 0.26 0.26 -2.02%
  YoY % 76.92% -43.48% 4.55% 4.76% -19.23% 0.00% -
  Horiz. % 88.46% 50.00% 88.46% 84.62% 80.77% 100.00% 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  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers