Highlights

[PWF] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     41.47%    YoY -     -139.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 139,735 142,123 114,813 106,659 132,953 125,272 133,855 0.72%
  YoY % -1.68% 23.79% 7.64% -19.78% 6.13% -6.41% -
  Horiz. % 104.39% 106.18% 85.77% 79.68% 99.33% 93.59% 100.00%
PBT 7,562 8,990 4,703 -1,134 4,020 3,651 -136 -
  YoY % -15.88% 91.15% 514.73% -128.21% 10.11% 2,784.56% -
  Horiz. % -5,560.29% -6,610.29% -3,458.09% 833.82% -2,955.88% -2,684.56% 100.00%
Tax -2,627 -2,194 -1,655 -479 80 -1,579 247 -
  YoY % -19.74% -32.57% -245.51% -698.75% 105.07% -739.27% -
  Horiz. % -1,063.56% -888.26% -670.04% -193.93% 32.39% -639.27% 100.00%
NP 4,935 6,796 3,048 -1,613 4,100 2,072 111 88.16%
  YoY % -27.38% 122.97% 288.96% -139.34% 97.88% 1,766.67% -
  Horiz. % 4,445.95% 6,122.52% 2,745.95% -1,453.15% 3,693.69% 1,866.67% 100.00%
NP to SH 4,935 6,796 3,429 -1,613 4,100 2,126 164 76.32%
  YoY % -27.38% 98.19% 312.59% -139.34% 92.85% 1,196.34% -
  Horiz. % 3,009.15% 4,143.90% 2,090.85% -983.54% 2,500.00% 1,296.34% 100.00%
Tax Rate 34.74 % 24.40 % 35.19 % - % -1.99 % 43.25 % - % -
  YoY % 42.38% -30.66% 0.00% 0.00% -104.60% 0.00% -
  Horiz. % 80.32% 56.42% 81.36% 0.00% -4.60% 100.00% -
Total Cost 134,800 135,327 111,765 108,272 128,853 123,200 133,744 0.13%
  YoY % -0.39% 21.08% 3.23% -15.97% 4.59% -7.88% -
  Horiz. % 100.79% 101.18% 83.57% 80.95% 96.34% 92.12% 100.00%
Net Worth 208,947 214,798 209,363 128,442 129,160 121,833 128,770 8.40%
  YoY % -2.72% 2.60% 63.00% -0.56% 6.01% -5.39% -
  Horiz. % 162.26% 166.81% 162.59% 99.75% 100.30% 94.61% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 208,947 214,798 209,363 128,442 129,160 121,833 128,770 8.40%
  YoY % -2.72% 2.60% 63.00% -0.56% 6.01% -5.39% -
  Horiz. % 162.26% 166.81% 162.59% 99.75% 100.30% 94.61% 100.00%
NOSH 68,732 59,666 59,647 59,740 59,521 60,916 60,740 2.08%
  YoY % 15.19% 0.03% -0.16% 0.37% -2.29% 0.29% -
  Horiz. % 113.16% 98.23% 98.20% 98.35% 97.99% 100.29% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.53 % 4.78 % 2.65 % -1.51 % 3.08 % 1.65 % 0.08 % 87.93%
  YoY % -26.15% 80.38% 275.50% -149.03% 86.67% 1,962.50% -
  Horiz. % 4,412.50% 5,975.00% 3,312.50% -1,887.50% 3,850.00% 2,062.50% 100.00%
ROE 2.36 % 3.16 % 1.64 % -1.26 % 3.17 % 1.75 % 0.13 % 62.08%
  YoY % -25.32% 92.68% 230.16% -139.75% 81.14% 1,246.15% -
  Horiz. % 1,815.38% 2,430.77% 1,261.54% -969.23% 2,438.46% 1,346.15% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 203.30 238.20 192.49 178.54 223.37 205.64 220.37 -1.33%
  YoY % -14.65% 23.75% 7.81% -20.07% 8.62% -6.68% -
  Horiz. % 92.25% 108.09% 87.35% 81.02% 101.36% 93.32% 100.00%
EPS 7.18 11.39 5.11 -2.70 6.86 4.90 0.27 72.72%
  YoY % -36.96% 122.90% 289.26% -139.36% 40.00% 1,714.81% -
  Horiz. % 2,659.26% 4,218.52% 1,892.59% -1,000.00% 2,540.74% 1,814.81% 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 3.0400 3.6000 3.5100 2.1500 2.1700 2.0000 2.1200 6.19%
  YoY % -15.56% 2.56% 63.26% -0.92% 8.50% -5.66% -
  Horiz. % 143.40% 169.81% 165.57% 101.42% 102.36% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 80.33 81.71 66.00 61.32 76.43 72.02 76.95 0.72%
  YoY % -1.69% 23.80% 7.63% -19.77% 6.12% -6.41% -
  Horiz. % 104.39% 106.19% 85.77% 79.69% 99.32% 93.59% 100.00%
EPS 2.84 3.91 1.97 -0.93 2.36 1.22 0.09 77.72%
  YoY % -27.37% 98.48% 311.83% -139.41% 93.44% 1,255.56% -
  Horiz. % 3,155.56% 4,344.44% 2,188.89% -1,033.33% 2,622.22% 1,355.56% 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 1.2012 1.2349 1.2036 0.7384 0.7425 0.7004 0.7403 8.40%
  YoY % -2.73% 2.60% 63.00% -0.55% 6.01% -5.39% -
  Horiz. % 162.26% 166.81% 162.58% 99.74% 100.30% 94.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 0.4900 -
P/RPS 0.60 0.51 0.36 0.27 0.20 0.18 0.22 18.19%
  YoY % 17.65% 41.67% 33.33% 35.00% 11.11% -18.18% -
  Horiz. % 272.73% 231.82% 163.64% 122.73% 90.91% 81.82% 100.00%
P/EPS 16.99 10.71 12.00 -17.78 6.39 10.89 181.48 -32.60%
  YoY % 58.64% -10.75% 167.49% -378.25% -41.32% -94.00% -
  Horiz. % 9.36% 5.90% 6.61% -9.80% 3.52% 6.00% 100.00%
EY 5.89 9.34 8.33 -5.63 15.66 9.18 0.55 48.44%
  YoY % -36.94% 12.12% 247.96% -135.95% 70.59% 1,569.09% -
  Horiz. % 1,070.91% 1,698.18% 1,514.55% -1,023.64% 2,847.27% 1,669.09% 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 0.40 0.34 0.20 0.22 0.20 0.19 0.23 9.66%
  YoY % 17.65% 70.00% -9.09% 10.00% 5.26% -17.39% -
  Horiz. % 173.91% 147.83% 86.96% 95.65% 86.96% 82.61% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 0.6900 -
P/RPS 0.53 0.70 0.31 0.24 0.18 0.24 0.31 9.35%
  YoY % -24.29% 125.81% 29.17% 33.33% -25.00% -22.58% -
  Horiz. % 170.97% 225.81% 100.00% 77.42% 58.06% 77.42% 100.00%
P/EPS 14.90 14.66 10.44 -15.93 5.81 14.04 255.56 -37.72%
  YoY % 1.64% 40.42% 165.54% -374.18% -58.62% -94.51% -
  Horiz. % 5.83% 5.74% 4.09% -6.23% 2.27% 5.49% 100.00%
EY 6.71 6.82 9.58 -6.28 17.22 7.12 0.39 60.64%
  YoY % -1.61% -28.81% 252.55% -136.47% 141.85% 1,725.64% -
  Horiz. % 1,720.51% 1,748.72% 2,456.41% -1,610.26% 4,415.38% 1,825.64% 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 0.35 0.46 0.17 0.20 0.18 0.25 0.33 0.99%
  YoY % -23.91% 170.59% -15.00% 11.11% -28.00% -24.24% -
  Horiz. % 106.06% 139.39% 51.52% 60.61% 54.55% 75.76% 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.
 


 

309  290  590  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.515+0.025 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.41+0.015 
 HSI-C7K 0.33-0.01 
 VELESTO 0.39+0.01 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers