Highlights

[PWF] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     102.96%    YoY -     -95.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 285,360 279,745 259,142 214,424 264,381 262,506 272,490 0.77%
  YoY % 2.01% 7.95% 20.85% -18.90% 0.71% -3.66% -
  Horiz. % 104.72% 102.66% 95.10% 78.69% 97.02% 96.34% 100.00%
PBT 9,424 16,413 9,192 349 5,962 6,833 686 54.73%
  YoY % -42.58% 78.56% 2,533.81% -94.15% -12.75% 896.06% -
  Horiz. % 1,373.76% 2,392.57% 1,339.94% 50.87% 869.10% 996.06% 100.00%
Tax -3,363 -4,753 -3,864 -154 -1,293 -6,724 -599 33.30%
  YoY % 29.24% -23.01% -2,409.09% 88.09% 80.77% -1,022.54% -
  Horiz. % 561.44% 793.49% 645.08% 25.71% 215.86% 1,122.54% 100.00%
NP 6,061 11,660 5,328 195 4,669 109 87 102.78%
  YoY % -48.02% 118.84% 2,632.31% -95.82% 4,183.49% 25.29% -
  Horiz. % 6,966.67% 13,402.30% 6,124.14% 224.14% 5,366.67% 125.29% 100.00%
NP to SH 6,061 11,660 5,328 195 4,669 163 111 94.72%
  YoY % -48.02% 118.84% 2,632.31% -95.82% 2,764.42% 46.85% -
  Horiz. % 5,460.36% 10,504.50% 4,800.00% 175.68% 4,206.31% 146.85% 100.00%
Tax Rate 35.69 % 28.96 % 42.04 % 44.13 % 21.69 % 98.40 % 87.32 % -13.85%
  YoY % 23.24% -31.11% -4.74% 103.46% -77.96% 12.69% -
  Horiz. % 40.87% 33.17% 48.14% 50.54% 24.84% 112.69% 100.00%
Total Cost 279,299 268,085 253,814 214,229 259,712 262,397 272,403 0.42%
  YoY % 4.18% 5.62% 18.48% -17.51% -1.02% -3.67% -
  Horiz. % 102.53% 98.41% 93.18% 78.64% 95.34% 96.33% 100.00%
Net Worth 204,878 222,115 208,409 203,765 130,286 130,038 129,499 7.94%
  YoY % -7.76% 6.58% 2.28% 56.40% 0.19% 0.42% -
  Horiz. % 158.21% 171.52% 160.93% 157.35% 100.61% 100.42% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,268 4,725 - - - - - -
  YoY % -9.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.32% 100.00% - - - - -
Div Payout % 70.42 % 40.53 % - % - % - % - % - % -
  YoY % 73.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.75% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 204,878 222,115 208,409 203,765 130,286 130,038 129,499 7.94%
  YoY % -7.76% 6.58% 2.28% 56.40% 0.19% 0.42% -
  Horiz. % 158.21% 171.52% 160.93% 157.35% 100.61% 100.42% 100.00%
NOSH 71,138 59,073 59,716 59,062 59,764 61,923 61,666 2.41%
  YoY % 20.42% -1.08% 1.11% -1.17% -3.49% 0.42% -
  Horiz. % 115.36% 95.79% 96.84% 95.78% 96.92% 100.42% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.12 % 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 0.03 % 103.26%
  YoY % -49.16% 102.43% 2,188.89% -94.92% 4,325.00% 33.33% -
  Horiz. % 7,066.67% 13,900.00% 6,866.67% 300.00% 5,900.00% 133.33% 100.00%
ROE 2.96 % 5.25 % 2.56 % 0.10 % 3.58 % 0.13 % 0.09 % 78.95%
  YoY % -43.62% 105.08% 2,460.00% -97.21% 2,653.85% 44.44% -
  Horiz. % 3,288.89% 5,833.33% 2,844.44% 111.11% 3,977.78% 144.44% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 401.13 473.56 433.96 363.05 442.37 423.92 441.88 -1.60%
  YoY % -15.29% 9.13% 19.53% -17.93% 4.35% -4.06% -
  Horiz. % 90.78% 107.17% 98.21% 82.16% 100.11% 95.94% 100.00%
EPS 8.52 16.45 8.93 0.33 7.81 0.27 0.18 90.14%
  YoY % -48.21% 84.21% 2,606.06% -95.77% 2,792.59% 50.00% -
  Horiz. % 4,733.33% 9,138.89% 4,961.11% 183.33% 4,338.89% 150.00% 100.00%
DPS 6.00 8.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
NAPS 2.8800 3.7600 3.4900 3.4500 2.1800 2.1000 2.1000 5.40%
  YoY % -23.40% 7.74% 1.16% 58.26% 3.81% 0.00% -
  Horiz. % 137.14% 179.05% 166.19% 164.29% 103.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 164.05 160.82 148.98 123.27 151.99 150.91 156.65 0.77%
  YoY % 2.01% 7.95% 20.86% -18.90% 0.72% -3.66% -
  Horiz. % 104.72% 102.66% 95.10% 78.69% 97.03% 96.34% 100.00%
EPS 3.48 6.70 3.06 0.11 2.68 0.09 0.06 96.68%
  YoY % -48.06% 118.95% 2,681.82% -95.90% 2,877.78% 50.00% -
  Horiz. % 5,800.00% 11,166.67% 5,100.00% 183.33% 4,466.67% 150.00% 100.00%
DPS 2.45 2.72 0.00 0.00 0.00 0.00 0.00 -
  YoY % -9.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.07% 100.00% - - - - -
NAPS 1.1778 1.2769 1.1981 1.1714 0.7490 0.7476 0.7445 7.94%
  YoY % -7.76% 6.58% 2.28% 56.40% 0.19% 0.42% -
  Horiz. % 158.20% 171.51% 160.93% 157.34% 100.60% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 0.4900 -
P/RPS 0.31 0.31 0.19 0.12 0.11 0.12 0.11 18.84%
  YoY % 0.00% 63.16% 58.33% 9.09% -8.33% 9.09% -
  Horiz. % 281.82% 281.82% 172.73% 109.09% 100.00% 109.09% 100.00%
P/EPS 14.67 7.50 9.41 127.21 6.27 193.75 272.22 -38.53%
  YoY % 95.60% -20.30% -92.60% 1,928.87% -96.76% -28.83% -
  Horiz. % 5.39% 2.76% 3.46% 46.73% 2.30% 71.17% 100.00%
EY 6.82 13.34 10.62 0.79 15.94 0.52 0.37 62.49%
  YoY % -48.88% 25.61% 1,244.30% -95.04% 2,965.38% 40.54% -
  Horiz. % 1,843.24% 3,605.41% 2,870.27% 213.51% 4,308.11% 140.54% 100.00%
DY 4.80 5.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % -11.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.72% 100.00% - - - - -
P/NAPS 0.43 0.39 0.24 0.12 0.22 0.24 0.23 10.99%
  YoY % 10.26% 62.50% 100.00% -45.45% -8.33% 4.35% -
  Horiz. % 186.96% 169.57% 104.35% 52.17% 95.65% 104.35% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 0.4400 -
P/RPS 0.32 0.31 0.18 0.12 0.11 0.11 0.10 21.38%
  YoY % 3.23% 72.22% 50.00% 9.09% 0.00% 10.00% -
  Horiz. % 320.00% 310.00% 180.00% 120.00% 110.00% 110.00% 100.00%
P/EPS 15.14 7.45 8.97 131.75 6.40 178.55 244.44 -37.09%
  YoY % 103.22% -16.95% -93.19% 1,958.59% -96.42% -26.96% -
  Horiz. % 6.19% 3.05% 3.67% 53.90% 2.62% 73.04% 100.00%
EY 6.60 13.43 11.15 0.76 15.62 0.56 0.41 58.87%
  YoY % -50.86% 20.45% 1,367.11% -95.13% 2,689.29% 36.59% -
  Horiz. % 1,609.76% 3,275.61% 2,719.51% 185.37% 3,809.76% 136.59% 100.00%
DY 4.65 5.44 0.00 0.00 0.00 0.00 0.00 -
  YoY % -14.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.48% 100.00% - - - - -
P/NAPS 0.45 0.39 0.23 0.13 0.23 0.22 0.21 13.54%
  YoY % 15.38% 69.57% 76.92% -43.48% 4.55% 4.76% -
  Horiz. % 214.29% 185.71% 109.52% 61.90% 109.52% 104.76% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers