Highlights

[PWF] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     66.88%    YoY -     1,196.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 114,813 106,659 132,953 125,272 133,855 179,218 157,102 -5.09%
  YoY % 7.64% -19.78% 6.13% -6.41% -25.31% 14.08% -
  Horiz. % 73.08% 67.89% 84.63% 79.74% 85.20% 114.08% 100.00%
PBT 4,703 -1,134 4,020 3,651 -136 -1,626 2,514 10.99%
  YoY % 514.73% -128.21% 10.11% 2,784.56% 91.64% -164.68% -
  Horiz. % 187.07% -45.11% 159.90% 145.23% -5.41% -64.68% 100.00%
Tax -1,655 -479 80 -1,579 247 181 -1,203 5.46%
  YoY % -245.51% -698.75% 105.07% -739.27% 36.46% 115.05% -
  Horiz. % 137.57% 39.82% -6.65% 131.26% -20.53% -15.05% 100.00%
NP 3,048 -1,613 4,100 2,072 111 -1,445 1,311 15.08%
  YoY % 288.96% -139.34% 97.88% 1,766.67% 107.68% -210.22% -
  Horiz. % 232.49% -123.04% 312.74% 158.05% 8.47% -110.22% 100.00%
NP to SH 3,429 -1,613 4,100 2,126 164 -1,122 2,040 9.03%
  YoY % 312.59% -139.34% 92.85% 1,196.34% 114.62% -155.00% -
  Horiz. % 168.09% -79.07% 200.98% 104.22% 8.04% -55.00% 100.00%
Tax Rate 35.19 % - % -1.99 % 43.25 % - % - % 47.85 % -4.99%
  YoY % 0.00% 0.00% -104.60% 0.00% 0.00% 0.00% -
  Horiz. % 73.54% 0.00% -4.16% 90.39% 0.00% 0.00% 100.00%
Total Cost 111,765 108,272 128,853 123,200 133,744 180,663 155,791 -5.38%
  YoY % 3.23% -15.97% 4.59% -7.88% -25.97% 15.96% -
  Horiz. % 71.74% 69.50% 82.71% 79.08% 85.85% 115.96% 100.00%
Net Worth 209,363 128,442 129,160 121,833 128,770 137,201 101,695 12.78%
  YoY % 63.00% -0.56% 6.01% -5.39% -6.14% 34.91% -
  Horiz. % 205.87% 126.30% 127.01% 119.80% 126.62% 134.91% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 209,363 128,442 129,160 121,833 128,770 137,201 101,695 12.78%
  YoY % 63.00% -0.56% 6.01% -5.39% -6.14% 34.91% -
  Horiz. % 205.87% 126.30% 127.01% 119.80% 126.62% 134.91% 100.00%
NOSH 59,647 59,740 59,521 60,916 60,740 60,978 60,895 -0.34%
  YoY % -0.16% 0.37% -2.29% 0.29% -0.39% 0.14% -
  Horiz. % 97.95% 98.10% 97.74% 100.04% 99.75% 100.14% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.65 % -1.51 % 3.08 % 1.65 % 0.08 % -0.81 % 0.83 % 21.33%
  YoY % 275.50% -149.03% 86.67% 1,962.50% 109.88% -197.59% -
  Horiz. % 319.28% -181.93% 371.08% 198.80% 9.64% -97.59% 100.00%
ROE 1.64 % -1.26 % 3.17 % 1.75 % 0.13 % -0.82 % 2.01 % -3.33%
  YoY % 230.16% -139.75% 81.14% 1,246.15% 115.85% -140.80% -
  Horiz. % 81.59% -62.69% 157.71% 87.06% 6.47% -40.80% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 192.49 178.54 223.37 205.64 220.37 293.90 257.99 -4.76%
  YoY % 7.81% -20.07% 8.62% -6.68% -25.02% 13.92% -
  Horiz. % 74.61% 69.20% 86.58% 79.71% 85.42% 113.92% 100.00%
EPS 5.11 -2.70 6.86 4.90 0.27 -1.84 3.35 7.28%
  YoY % 289.26% -139.36% 40.00% 1,714.81% 114.67% -154.93% -
  Horiz. % 152.54% -80.60% 204.78% 146.27% 8.06% -54.93% 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 3.5100 2.1500 2.1700 2.0000 2.1200 2.2500 1.6700 13.17%
  YoY % 63.26% -0.92% 8.50% -5.66% -5.78% 34.73% -
  Horiz. % 210.18% 128.74% 129.94% 119.76% 126.95% 134.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 66.00 61.32 76.43 72.02 76.95 103.03 90.32 -5.09%
  YoY % 7.63% -19.77% 6.12% -6.41% -25.31% 14.07% -
  Horiz. % 73.07% 67.89% 84.62% 79.74% 85.20% 114.07% 100.00%
EPS 1.97 -0.93 2.36 1.22 0.09 -0.65 1.17 9.06%
  YoY % 311.83% -139.41% 93.44% 1,255.56% 113.85% -155.56% -
  Horiz. % 168.38% -79.49% 201.71% 104.27% 7.69% -55.56% 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 1.2036 0.7384 0.7425 0.7004 0.7403 0.7888 0.5846 12.78%
  YoY % 63.00% -0.55% 6.01% -5.39% -6.15% 34.93% -
  Horiz. % 205.88% 126.31% 127.01% 119.81% 126.63% 134.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.6900 0.4800 0.4400 0.3800 0.4900 0.6000 0.7400 -
P/RPS 0.36 0.27 0.20 0.18 0.22 0.20 0.29 3.67%
  YoY % 33.33% 35.00% 11.11% -18.18% 10.00% -31.03% -
  Horiz. % 124.14% 93.10% 68.97% 62.07% 75.86% 68.97% 100.00%
P/EPS 12.00 -17.78 6.39 10.89 181.48 -32.61 22.09 -9.66%
  YoY % 167.49% -378.25% -41.32% -94.00% 656.52% -247.62% -
  Horiz. % 54.32% -80.49% 28.93% 49.30% 821.55% -147.62% 100.00%
EY 8.33 -5.63 15.66 9.18 0.55 -3.07 4.53 10.68%
  YoY % 247.96% -135.95% 70.59% 1,569.09% 117.92% -167.77% -
  Horiz. % 183.89% -124.28% 345.70% 202.65% 12.14% -67.77% 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 0.22 0.20 0.19 0.23 0.27 0.44 -12.30%
  YoY % -9.09% 10.00% 5.26% -17.39% -14.81% -38.64% -
  Horiz. % 45.45% 50.00% 45.45% 43.18% 52.27% 61.36% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.6000 0.4300 0.4000 0.4900 0.6900 0.5800 0.7100 -
P/RPS 0.31 0.24 0.18 0.24 0.31 0.20 0.28 1.71%
  YoY % 29.17% 33.33% -25.00% -22.58% 55.00% -28.57% -
  Horiz. % 110.71% 85.71% 64.29% 85.71% 110.71% 71.43% 100.00%
P/EPS 10.44 -15.93 5.81 14.04 255.56 -31.52 21.19 -11.12%
  YoY % 165.54% -374.18% -58.62% -94.51% 910.79% -248.75% -
  Horiz. % 49.27% -75.18% 27.42% 66.26% 1,206.04% -148.75% 100.00%
EY 9.58 -6.28 17.22 7.12 0.39 -3.17 4.72 12.51%
  YoY % 252.55% -136.47% 141.85% 1,725.64% 112.30% -167.16% -
  Horiz. % 202.97% -133.05% 364.83% 150.85% 8.26% -67.16% 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 0.17 0.20 0.18 0.25 0.33 0.26 0.43 -14.32%
  YoY % -15.00% 11.11% -28.00% -24.24% 26.92% -39.53% -
  Horiz. % 39.53% 46.51% 41.86% 58.14% 76.74% 60.47% 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.
 


 

238  229  531  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers