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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

519  192  593  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.06+0.01 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.76+0.01 
 VIVOCOM 0.04-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS