Highlights

[PWF] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     4,490.99%    YoY -     221.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 229,080 209,284 277,820 260,392 260,856 335,140 312,720 -5.05%
  YoY % 9.46% -24.67% 6.69% -0.18% -22.17% 7.17% -
  Horiz. % 73.25% 66.92% 88.84% 83.27% 83.42% 107.17% 100.00%
PBT 5,956 -10,144 10,092 9,508 -6,856 -11,484 -3,808 -
  YoY % 158.71% -200.52% 6.14% 238.68% 40.30% -201.58% -
  Horiz. % -156.41% 266.39% -265.02% -249.68% 180.04% 301.58% 100.00%
Tax -688 -880 -1,776 -4,412 2,840 288 724 -
  YoY % 21.82% 50.45% 59.75% -255.35% 886.11% -60.22% -
  Horiz. % -95.03% -121.55% -245.30% -609.39% 392.27% 39.78% 100.00%
NP 5,268 -11,024 8,316 5,096 -4,016 -11,196 -3,084 -
  YoY % 147.79% -232.56% 63.19% 226.89% 64.13% -263.04% -
  Horiz. % -170.82% 357.46% -269.65% -165.24% 130.22% 363.04% 100.00%
NP to SH 6,792 -11,024 8,316 5,096 -4,204 -9,812 140 90.86%
  YoY % 161.61% -232.56% 63.19% 221.22% 57.15% -7,108.57% -
  Horiz. % 4,851.43% -7,874.29% 5,940.00% 3,640.00% -3,002.86% -7,008.57% 100.00%
Tax Rate 11.55 % - % 17.60 % 46.40 % - % - % - % -
  YoY % 0.00% 0.00% -62.07% 0.00% 0.00% 0.00% -
  Horiz. % 24.89% 0.00% 37.93% 100.00% - - -
Total Cost 223,812 220,308 269,504 255,296 264,872 346,336 315,804 -5.57%
  YoY % 1.59% -18.25% 5.57% -3.62% -23.52% 9.67% -
  Horiz. % 70.87% 69.76% 85.34% 80.84% 83.87% 109.67% 100.00%
Net Worth 267,377 124,946 127,846 121,944 127,578 135,128 95,666 18.67%
  YoY % 113.99% -2.27% 4.84% -4.42% -5.59% 41.25% -
  Horiz. % 279.49% 130.61% 133.64% 127.47% 133.36% 141.25% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 267,377 124,946 127,846 121,944 127,578 135,128 95,666 18.67%
  YoY % 113.99% -2.27% 4.84% -4.42% -5.59% 41.25% -
  Horiz. % 279.49% 130.61% 133.64% 127.47% 133.36% 141.25% 100.00%
NOSH 76,832 59,783 59,741 60,972 60,751 60,868 58,333 4.69%
  YoY % 28.52% 0.07% -2.02% 0.36% -0.19% 4.35% -
  Horiz. % 131.71% 102.49% 102.41% 104.52% 104.15% 104.35% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.30 % -5.27 % 2.99 % 1.96 % -1.54 % -3.34 % -0.99 % -
  YoY % 143.64% -276.25% 52.55% 227.27% 53.89% -237.37% -
  Horiz. % -232.32% 532.32% -302.02% -197.98% 155.56% 337.37% 100.00%
ROE 2.54 % -8.82 % 6.50 % 4.18 % -3.30 % -7.26 % 0.15 % 60.18%
  YoY % 128.80% -235.69% 55.50% 226.67% 54.55% -4,940.00% -
  Horiz. % 1,693.33% -5,880.00% 4,333.33% 2,786.67% -2,200.00% -4,840.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 298.15 350.07 465.04 427.07 429.38 550.60 536.09 -9.31%
  YoY % -14.83% -24.72% 8.89% -0.54% -22.02% 2.71% -
  Horiz. % 55.62% 65.30% 86.75% 79.66% 80.09% 102.71% 100.00%
EPS 8.84 -18.44 13.60 12.92 -6.92 -16.12 0.24 82.31%
  YoY % 147.94% -235.59% 5.26% 286.71% 57.07% -6,816.67% -
  Horiz. % 3,683.33% -7,683.33% 5,666.67% 5,383.33% -2,883.33% -6,716.67% 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 3.4800 2.0900 2.1400 2.0000 2.1000 2.2200 1.6400 13.35%
  YoY % 66.51% -2.34% 7.00% -4.76% -5.41% 35.37% -
  Horiz. % 212.20% 127.44% 130.49% 121.95% 128.05% 135.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,986
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 131.67 120.29 159.68 149.66 149.93 192.62 179.74 -5.05%
  YoY % 9.46% -24.67% 6.70% -0.18% -22.16% 7.17% -
  Horiz. % 73.26% 66.92% 88.84% 83.26% 83.41% 107.17% 100.00%
EPS 3.90 -6.34 4.78 2.93 -2.42 -5.64 0.08 91.02%
  YoY % 161.51% -232.64% 63.14% 221.07% 57.09% -7,150.00% -
  Horiz. % 4,875.00% -7,925.00% 5,975.00% 3,662.50% -3,025.00% -7,050.00% 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 1.5368 0.7181 0.7348 0.7009 0.7333 0.7767 0.5499 18.66%
  YoY % 114.01% -2.27% 4.84% -4.42% -5.59% 41.24% -
  Horiz. % 279.47% 130.59% 133.62% 127.46% 133.35% 141.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4550 0.4700 0.4300 0.4300 0.5800 0.5600 0.6000 -
P/RPS 0.15 0.13 0.09 0.10 0.14 0.10 0.11 5.30%
  YoY % 15.38% 44.44% -10.00% -28.57% 40.00% -9.09% -
  Horiz. % 136.36% 118.18% 81.82% 90.91% 127.27% 90.91% 100.00%
P/EPS 5.15 -2.55 3.09 5.14 -8.38 -3.47 250.00 -47.61%
  YoY % 301.96% -182.52% -39.88% 161.34% -141.50% -101.39% -
  Horiz. % 2.06% -1.02% 1.24% 2.06% -3.35% -1.39% 100.00%
EY 19.43 -39.23 32.37 19.44 -11.93 -28.79 0.40 90.90%
  YoY % 149.53% -221.19% 66.51% 262.95% 58.56% -7,297.50% -
  Horiz. % 4,857.50% -9,807.50% 8,092.50% 4,860.00% -2,982.50% -7,197.50% 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 0.13 0.22 0.20 0.22 0.28 0.25 0.37 -15.98%
  YoY % -40.91% 10.00% -9.09% -21.43% 12.00% -32.43% -
  Horiz. % 35.14% 59.46% 54.05% 59.46% 75.68% 67.57% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.6800 0.4800 0.4500 0.3500 0.4100 0.6200 0.6000 -
P/RPS 0.23 0.14 0.10 0.08 0.10 0.11 0.11 13.07%
  YoY % 64.29% 40.00% 25.00% -20.00% -9.09% 0.00% -
  Horiz. % 209.09% 127.27% 90.91% 72.73% 90.91% 100.00% 100.00%
P/EPS 7.69 -2.60 3.23 4.19 -5.92 -3.85 250.00 -43.99%
  YoY % 395.77% -180.50% -22.91% 170.78% -53.77% -101.54% -
  Horiz. % 3.08% -1.04% 1.29% 1.68% -2.37% -1.54% 100.00%
EY 13.00 -38.42 30.93 23.88 -16.88 -26.00 0.40 78.55%
  YoY % 133.84% -224.22% 29.52% 241.47% 35.08% -6,600.00% -
  Horiz. % 3,250.00% -9,605.00% 7,732.50% 5,970.00% -4,220.00% -6,500.00% 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 0.20 0.23 0.21 0.18 0.20 0.28 0.37 -9.74%
  YoY % -13.04% 9.52% 16.67% -10.00% -28.57% -24.32% -
  Horiz. % 54.05% 62.16% 56.76% 48.65% 54.05% 75.68% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS