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.
 


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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS