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 - 173,946
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 131.70 120.32 159.72 149.70 149.96 192.67 179.78 -5.05%
  YoY % 9.46% -24.67% 6.69% -0.17% -22.17% 7.17% -
  Horiz. % 73.26% 66.93% 88.84% 83.27% 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 1.5371 0.7183 0.7350 0.7010 0.7334 0.7768 0.5500 18.66%
  YoY % 113.99% -2.27% 4.85% -4.42% -5.59% 41.24% -
  Horiz. % 279.47% 130.60% 133.64% 127.45% 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.
 


 

324  198  520  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.33+0.01 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers