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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS