Highlights

[PWF] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -336.11%    YoY -     -232.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 286,612 283,728 229,080 209,284 277,820 260,392 260,856 1.58%
  YoY % 1.02% 23.86% 9.46% -24.67% 6.69% -0.18% -
  Horiz. % 109.87% 108.77% 87.82% 80.23% 106.50% 99.82% 100.00%
PBT 18,032 22,748 5,956 -10,144 10,092 9,508 -6,856 -
  YoY % -20.73% 281.93% 158.71% -200.52% 6.14% 238.68% -
  Horiz. % -263.01% -331.80% -86.87% 147.96% -147.20% -138.68% 100.00%
Tax -4,768 -5,736 -688 -880 -1,776 -4,412 2,840 -
  YoY % 16.88% -733.72% 21.82% 50.45% 59.75% -255.35% -
  Horiz. % -167.89% -201.97% -24.23% -30.99% -62.54% -155.35% 100.00%
NP 13,264 17,012 5,268 -11,024 8,316 5,096 -4,016 -
  YoY % -22.03% 222.93% 147.79% -232.56% 63.19% 226.89% -
  Horiz. % -330.28% -423.61% -131.18% 274.50% -207.07% -126.89% 100.00%
NP to SH 13,264 17,012 6,792 -11,024 8,316 5,096 -4,204 -
  YoY % -22.03% 150.47% 161.61% -232.56% 63.19% 221.22% -
  Horiz. % -315.51% -404.66% -161.56% 262.23% -197.81% -121.22% 100.00%
Tax Rate 26.44 % 25.22 % 11.55 % - % 17.60 % 46.40 % - % -
  YoY % 4.84% 118.35% 0.00% 0.00% -62.07% 0.00% -
  Horiz. % 56.98% 54.35% 24.89% 0.00% 37.93% 100.00% -
Total Cost 273,348 266,716 223,812 220,308 269,504 255,296 264,872 0.53%
  YoY % 2.49% 19.17% 1.59% -18.25% 5.57% -3.62% -
  Horiz. % 103.20% 100.70% 84.50% 83.18% 101.75% 96.38% 100.00%
Net Worth 204,772 212,351 267,377 124,946 127,846 121,944 127,578 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 160.51% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 204,772 212,351 267,377 124,946 127,846 121,944 127,578 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 160.51% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
NOSH 66,055 59,649 76,832 59,783 59,741 60,972 60,751 1.40%
  YoY % 10.74% -22.36% 28.52% 0.07% -2.02% 0.36% -
  Horiz. % 108.73% 98.19% 126.47% 98.41% 98.34% 100.36% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 1.96 % -1.54 % -
  YoY % -22.83% 160.87% 143.64% -276.25% 52.55% 227.27% -
  Horiz. % -300.65% -389.61% -149.35% 342.21% -194.16% -127.27% 100.00%
ROE 6.48 % 8.01 % 2.54 % -8.82 % 6.50 % 4.18 % -3.30 % -
  YoY % -19.10% 215.35% 128.80% -235.69% 55.50% 226.67% -
  Horiz. % -196.36% -242.73% -76.97% 267.27% -196.97% -126.67% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 433.89 475.66 298.15 350.07 465.04 427.07 429.38 0.17%
  YoY % -8.78% 59.54% -14.83% -24.72% 8.89% -0.54% -
  Horiz. % 101.05% 110.78% 69.44% 81.53% 108.31% 99.46% 100.00%
EPS 20.08 28.52 8.84 -18.44 13.60 12.92 -6.92 -
  YoY % -29.59% 222.62% 147.94% -235.59% 5.26% 286.71% -
  Horiz. % -290.17% -412.14% -127.75% 266.47% -196.53% -186.71% 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 3.1000 3.5600 3.4800 2.0900 2.1400 2.0000 2.1000 6.70%
  YoY % -12.92% 2.30% 66.51% -2.34% 7.00% -4.76% -
  Horiz. % 147.62% 169.52% 165.71% 99.52% 101.90% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 164.77 163.11 131.70 120.32 159.72 149.70 149.96 1.58%
  YoY % 1.02% 23.85% 9.46% -24.67% 6.69% -0.17% -
  Horiz. % 109.88% 108.77% 87.82% 80.23% 106.51% 99.83% 100.00%
EPS 7.63 9.78 3.90 -6.34 4.78 2.93 -2.42 -
  YoY % -21.98% 150.77% 161.51% -232.64% 63.14% 221.07% -
  Horiz. % -315.29% -404.13% -161.16% 261.98% -197.52% -121.07% 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 1.1772 1.2208 1.5371 0.7183 0.7350 0.7010 0.7334 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.85% -4.42% -
  Horiz. % 160.51% 166.46% 209.59% 97.94% 100.22% 95.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4400 0.8250 0.4550 0.4700 0.4300 0.4300 0.5800 -
P/RPS 0.33 0.17 0.15 0.13 0.09 0.10 0.14 15.35%
  YoY % 94.12% 13.33% 15.38% 44.44% -10.00% -28.57% -
  Horiz. % 235.71% 121.43% 107.14% 92.86% 64.29% 71.43% 100.00%
P/EPS 7.17 2.89 5.15 -2.55 3.09 5.14 -8.38 -
  YoY % 148.10% -43.88% 301.96% -182.52% -39.88% 161.34% -
  Horiz. % -85.56% -34.49% -61.46% 30.43% -36.87% -61.34% 100.00%
EY 13.94 34.57 19.43 -39.23 32.37 19.44 -11.93 -
  YoY % -59.68% 77.92% 149.53% -221.19% 66.51% 262.95% -
  Horiz. % -116.85% -289.77% -162.87% 328.83% -271.33% -162.95% 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 0.46 0.23 0.13 0.22 0.20 0.22 0.28 8.62%
  YoY % 100.00% 76.92% -40.91% 10.00% -9.09% -21.43% -
  Horiz. % 164.29% 82.14% 46.43% 78.57% 71.43% 78.57% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.3300 0.9500 0.6800 0.4800 0.4500 0.3500 0.4100 -
P/RPS 0.31 0.20 0.23 0.14 0.10 0.08 0.10 20.74%
  YoY % 55.00% -13.04% 64.29% 40.00% 25.00% -20.00% -
  Horiz. % 310.00% 200.00% 230.00% 140.00% 100.00% 80.00% 100.00%
P/EPS 6.62 3.33 7.69 -2.60 3.23 4.19 -5.92 -
  YoY % 98.80% -56.70% 395.77% -180.50% -22.91% 170.78% -
  Horiz. % -111.82% -56.25% -129.90% 43.92% -54.56% -70.78% 100.00%
EY 15.10 30.02 13.00 -38.42 30.93 23.88 -16.88 -
  YoY % -49.70% 130.92% 133.84% -224.22% 29.52% 241.47% -
  Horiz. % -89.45% -177.84% -77.01% 227.61% -183.23% -141.47% 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 0.43 0.27 0.20 0.23 0.21 0.18 0.20 13.60%
  YoY % 59.26% 35.00% -13.04% 9.52% 16.67% -10.00% -
  Horiz. % 215.00% 135.00% 100.00% 115.00% 105.00% 90.00% 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.
 


 

286  252  521  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.335+0.055 
 PERDANA-PR 0.010.00 
 DGB 0.14-0.005 
 ECOWLD-CV 0.025+0.01 
 KHEESAN 0.47-0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers