Highlights

[PWF] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     0.75%    YoY -     223.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 188,381 162,137 201,393 196,789 201,642 260,392 232,777 -3.46%
  YoY % 16.19% -19.49% 2.34% -2.41% -22.56% 11.86% -
  Horiz. % 80.93% 69.65% 86.52% 84.54% 86.62% 111.86% 100.00%
PBT 6,702 -4,116 6,443 5,014 543 2,718 5,620 2.98%
  YoY % 262.83% -163.88% 28.50% 823.39% -80.02% -51.64% -
  Horiz. % 119.25% -73.24% 114.64% 89.22% 9.66% 48.36% 100.00%
Tax -2,026 -833 -985 -2,872 120 -2,419 -2,832 -5.42%
  YoY % -143.22% 15.43% 65.70% -2,493.33% 104.96% 14.58% -
  Horiz. % 71.54% 29.41% 34.78% 101.41% -4.24% 85.42% 100.00%
NP 4,676 -4,949 5,458 2,142 663 299 2,788 8.99%
  YoY % 194.48% -190.67% 154.81% 223.08% 121.74% -89.28% -
  Horiz. % 167.72% -177.51% 195.77% 76.83% 23.78% 10.72% 100.00%
NP to SH 4,676 -4,949 5,458 2,142 662 438 2,646 9.95%
  YoY % 194.48% -190.67% 154.81% 223.56% 51.14% -83.45% -
  Horiz. % 176.72% -187.04% 206.27% 80.95% 25.02% 16.55% 100.00%
Tax Rate 30.23 % - % 15.29 % 57.28 % -22.10 % 89.00 % 50.39 % -8.16%
  YoY % 0.00% 0.00% -73.31% 359.19% -124.83% 76.62% -
  Horiz. % 59.99% 0.00% 30.34% 113.67% -43.86% 176.62% 100.00%
Total Cost 183,705 167,086 195,935 194,647 200,979 260,093 229,989 -3.67%
  YoY % 9.95% -14.72% 0.66% -3.15% -22.73% 13.09% -
  Horiz. % 79.88% 72.65% 85.19% 84.63% 87.39% 113.09% 100.00%
Net Worth 210,808 126,742 119,170 119,236 129,363 135,658 104,254 12.44%
  YoY % 66.33% 6.35% -0.06% -7.83% -4.64% 30.12% -
  Horiz. % 202.20% 121.57% 114.31% 114.37% 124.08% 130.12% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 210,808 126,742 119,170 119,236 129,363 135,658 104,254 12.44%
  YoY % 66.33% 6.35% -0.06% -7.83% -4.64% 30.12% -
  Horiz. % 202.20% 121.57% 114.31% 114.37% 124.08% 130.12% 100.00%
NOSH 59,719 60,353 59,585 59,618 60,733 60,833 60,967 -0.34%
  YoY % -1.05% 1.29% -0.06% -1.84% -0.16% -0.22% -
  Horiz. % 97.95% 98.99% 97.73% 97.79% 99.62% 99.78% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.48 % -3.05 % 2.71 % 1.09 % 0.33 % 0.11 % 1.20 % 12.85%
  YoY % 181.31% -212.55% 148.62% 230.30% 200.00% -90.83% -
  Horiz. % 206.67% -254.17% 225.83% 90.83% 27.50% 9.17% 100.00%
ROE 2.22 % -3.90 % 4.58 % 1.80 % 0.51 % 0.32 % 2.54 % -2.22%
  YoY % 156.92% -185.15% 154.44% 252.94% 59.38% -87.40% -
  Horiz. % 87.40% -153.54% 180.31% 70.87% 20.08% 12.60% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 315.45 268.64 337.99 330.08 332.01 428.04 381.80 -3.13%
  YoY % 17.42% -20.52% 2.40% -0.58% -22.43% 12.11% -
  Horiz. % 82.62% 70.36% 88.53% 86.45% 86.96% 112.11% 100.00%
EPS 7.83 -8.20 7.40 6.05 1.09 0.72 4.34 10.32%
  YoY % 195.49% -210.81% 22.31% 455.05% 51.39% -83.41% -
  Horiz. % 180.41% -188.94% 170.51% 139.40% 25.12% 16.59% 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 3.5300 2.1000 2.0000 2.0000 2.1300 2.2300 1.7100 12.83%
  YoY % 68.10% 5.00% 0.00% -6.10% -4.48% 30.41% -
  Horiz. % 206.43% 122.81% 116.96% 116.96% 124.56% 130.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 108.30 93.21 115.78 113.13 115.92 149.70 133.82 -3.46%
  YoY % 16.19% -19.49% 2.34% -2.41% -22.57% 11.87% -
  Horiz. % 80.93% 69.65% 86.52% 84.54% 86.62% 111.87% 100.00%
EPS 2.69 -2.85 3.14 1.23 0.38 0.25 1.52 9.97%
  YoY % 194.39% -190.76% 155.28% 223.68% 52.00% -83.55% -
  Horiz. % 176.97% -187.50% 206.58% 80.92% 25.00% 16.45% 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 1.2119 0.7286 0.6851 0.6855 0.7437 0.7799 0.5994 12.44%
  YoY % 66.33% 6.35% -0.06% -7.83% -4.64% 30.11% -
  Horiz. % 202.19% 121.55% 114.30% 114.36% 124.07% 130.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.6350 0.4400 0.4500 0.4800 0.4400 0.5000 0.6000 -
P/RPS 0.20 0.16 0.13 0.15 0.13 0.12 0.16 3.79%
  YoY % 25.00% 23.08% -13.33% 15.38% 8.33% -25.00% -
  Horiz. % 125.00% 100.00% 81.25% 93.75% 81.25% 75.00% 100.00%
P/EPS 8.11 -5.37 4.91 13.36 40.37 69.44 13.82 -8.49%
  YoY % 251.02% -209.37% -63.25% -66.91% -41.86% 402.46% -
  Horiz. % 58.68% -38.86% 35.53% 96.67% 292.11% 502.46% 100.00%
EY 12.33 -18.64 20.36 7.49 2.48 1.44 7.23 9.30%
  YoY % 166.15% -191.55% 171.83% 202.02% 72.22% -80.08% -
  Horiz. % 170.54% -257.81% 281.60% 103.60% 34.30% 19.92% 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 0.18 0.21 0.23 0.24 0.21 0.22 0.35 -10.48%
  YoY % -14.29% -8.70% -4.17% 14.29% -4.55% -37.14% -
  Horiz. % 51.43% 60.00% 65.71% 68.57% 60.00% 62.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.7500 0.4800 0.4200 0.4200 0.4900 0.6500 0.6200 -
P/RPS 0.24 0.18 0.12 0.13 0.15 0.15 0.16 6.98%
  YoY % 33.33% 50.00% -7.69% -13.33% 0.00% -6.25% -
  Horiz. % 150.00% 112.50% 75.00% 81.25% 93.75% 93.75% 100.00%
P/EPS 9.58 -5.85 4.59 11.69 44.95 90.28 14.29 -6.44%
  YoY % 263.76% -227.45% -60.74% -73.99% -50.21% 531.77% -
  Horiz. % 67.04% -40.94% 32.12% 81.81% 314.56% 631.77% 100.00%
EY 10.44 -17.08 21.81 8.55 2.22 1.11 7.00 6.88%
  YoY % 161.12% -178.31% 155.09% 285.14% 100.00% -84.14% -
  Horiz. % 149.14% -244.00% 311.57% 122.14% 31.71% 15.86% 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 0.21 0.23 0.21 0.21 0.23 0.29 0.36 -8.58%
  YoY % -8.70% 9.52% 0.00% -8.70% -20.69% -19.44% -
  Horiz. % 58.33% 63.89% 58.33% 58.33% 63.89% 80.56% 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.
 


 

169  118  407  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 KHEESAN 0.51+0.03 
 DOLPHIN 0.15+0.015 
 RSAWIT 0.29+0.015 
 SAPNRG 0.26-0.005 
 HSI-C7K 0.26+0.02 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers