Highlights

[PWF] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     33.12%    YoY -     154.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 215,473 188,381 162,137 201,393 196,789 201,642 260,392 -3.11%
  YoY % 14.38% 16.19% -19.49% 2.34% -2.41% -22.56% -
  Horiz. % 82.75% 72.35% 62.27% 77.34% 75.57% 77.44% 100.00%
PBT 14,920 6,702 -4,116 6,443 5,014 543 2,718 32.80%
  YoY % 122.62% 262.83% -163.88% 28.50% 823.39% -80.02% -
  Horiz. % 548.93% 246.58% -151.43% 237.05% 184.47% 19.98% 100.00%
Tax -4,375 -2,026 -833 -985 -2,872 120 -2,419 10.38%
  YoY % -115.94% -143.22% 15.43% 65.70% -2,493.33% 104.96% -
  Horiz. % 180.86% 83.75% 34.44% 40.72% 118.73% -4.96% 100.00%
NP 10,545 4,676 -4,949 5,458 2,142 663 299 81.04%
  YoY % 125.51% 194.48% -190.67% 154.81% 223.08% 121.74% -
  Horiz. % 3,526.76% 1,563.88% -1,655.18% 1,825.42% 716.39% 221.74% 100.00%
NP to SH 10,545 4,676 -4,949 5,458 2,142 662 438 69.89%
  YoY % 125.51% 194.48% -190.67% 154.81% 223.56% 51.14% -
  Horiz. % 2,407.53% 1,067.58% -1,129.91% 1,246.12% 489.04% 151.14% 100.00%
Tax Rate 29.32 % 30.23 % - % 15.29 % 57.28 % -22.10 % 89.00 % -16.89%
  YoY % -3.01% 0.00% 0.00% -73.31% 359.19% -124.83% -
  Horiz. % 32.94% 33.97% 0.00% 17.18% 64.36% -24.83% 100.00%
Total Cost 204,928 183,705 167,086 195,935 194,647 200,979 260,093 -3.89%
  YoY % 11.55% 9.95% -14.72% 0.66% -3.15% -22.73% -
  Horiz. % 78.79% 70.63% 64.24% 75.33% 74.84% 77.27% 100.00%
Net Worth 221,027 210,808 126,742 119,170 119,236 129,363 135,658 8.47%
  YoY % 4.85% 66.33% 6.35% -0.06% -7.83% -4.64% -
  Horiz. % 162.93% 155.40% 93.43% 87.85% 87.89% 95.36% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 221,027 210,808 126,742 119,170 119,236 129,363 135,658 8.47%
  YoY % 4.85% 66.33% 6.35% -0.06% -7.83% -4.64% -
  Horiz. % 162.93% 155.40% 93.43% 87.85% 87.89% 95.36% 100.00%
NOSH 59,576 59,719 60,353 59,585 59,618 60,733 60,833 -0.35%
  YoY % -0.24% -1.05% 1.29% -0.06% -1.84% -0.16% -
  Horiz. % 97.93% 98.17% 99.21% 97.95% 98.00% 99.84% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.89 % 2.48 % -3.05 % 2.71 % 1.09 % 0.33 % 0.11 % 88.16%
  YoY % 97.18% 181.31% -212.55% 148.62% 230.30% 200.00% -
  Horiz. % 4,445.45% 2,254.55% -2,772.73% 2,463.64% 990.91% 300.00% 100.00%
ROE 4.77 % 2.22 % -3.90 % 4.58 % 1.80 % 0.51 % 0.32 % 56.85%
  YoY % 114.86% 156.92% -185.15% 154.44% 252.94% 59.38% -
  Horiz. % 1,490.62% 693.75% -1,218.75% 1,431.25% 562.50% 159.38% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 361.68 315.45 268.64 337.99 330.08 332.01 428.04 -2.77%
  YoY % 14.66% 17.42% -20.52% 2.40% -0.58% -22.43% -
  Horiz. % 84.50% 73.70% 62.76% 78.96% 77.11% 77.57% 100.00%
EPS 17.70 7.83 -8.20 7.40 6.05 1.09 0.72 70.48%
  YoY % 126.05% 195.49% -210.81% 22.31% 455.05% 51.39% -
  Horiz. % 2,458.33% 1,087.50% -1,138.89% 1,027.78% 840.28% 151.39% 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 3.7100 3.5300 2.1000 2.0000 2.0000 2.1300 2.2300 8.85%
  YoY % 5.10% 68.10% 5.00% 0.00% -6.10% -4.48% -
  Horiz. % 166.37% 158.30% 94.17% 89.69% 89.69% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 123.87 108.30 93.21 115.78 113.13 115.92 149.70 -3.11%
  YoY % 14.38% 16.19% -19.49% 2.34% -2.41% -22.57% -
  Horiz. % 82.75% 72.34% 62.26% 77.34% 75.57% 77.43% 100.00%
EPS 6.06 2.69 -2.85 3.14 1.23 0.38 0.25 70.08%
  YoY % 125.28% 194.39% -190.76% 155.28% 223.68% 52.00% -
  Horiz. % 2,424.00% 1,076.00% -1,140.00% 1,256.00% 492.00% 152.00% 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 1.2707 1.2119 0.7286 0.6851 0.6855 0.7437 0.7799 8.47%
  YoY % 4.85% 66.33% 6.35% -0.06% -7.83% -4.64% -
  Horiz. % 162.93% 155.39% 93.42% 87.84% 87.90% 95.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.7000 0.6350 0.4400 0.4500 0.4800 0.4400 0.5000 -
P/RPS 0.47 0.20 0.16 0.13 0.15 0.13 0.12 25.54%
  YoY % 135.00% 25.00% 23.08% -13.33% 15.38% 8.33% -
  Horiz. % 391.67% 166.67% 133.33% 108.33% 125.00% 108.33% 100.00%
P/EPS 9.60 8.11 -5.37 4.91 13.36 40.37 69.44 -28.08%
  YoY % 18.37% 251.02% -209.37% -63.25% -66.91% -41.86% -
  Horiz. % 13.82% 11.68% -7.73% 7.07% 19.24% 58.14% 100.00%
EY 10.41 12.33 -18.64 20.36 7.49 2.48 1.44 39.03%
  YoY % -15.57% 166.15% -191.55% 171.83% 202.02% 72.22% -
  Horiz. % 722.92% 856.25% -1,294.44% 1,413.89% 520.14% 172.22% 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 0.18 0.21 0.23 0.24 0.21 0.22 13.07%
  YoY % 155.56% -14.29% -8.70% -4.17% 14.29% -4.55% -
  Horiz. % 209.09% 81.82% 95.45% 104.55% 109.09% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.5700 0.7500 0.4800 0.4200 0.4200 0.4900 0.6500 -
P/RPS 0.43 0.24 0.18 0.12 0.13 0.15 0.15 19.18%
  YoY % 79.17% 33.33% 50.00% -7.69% -13.33% 0.00% -
  Horiz. % 286.67% 160.00% 120.00% 80.00% 86.67% 100.00% 100.00%
P/EPS 8.87 9.58 -5.85 4.59 11.69 44.95 90.28 -32.06%
  YoY % -7.41% 263.76% -227.45% -60.74% -73.99% -50.21% -
  Horiz. % 9.82% 10.61% -6.48% 5.08% 12.95% 49.79% 100.00%
EY 11.27 10.44 -17.08 21.81 8.55 2.22 1.11 47.13%
  YoY % 7.95% 161.12% -178.31% 155.09% 285.14% 100.00% -
  Horiz. % 1,015.32% 940.54% -1,538.74% 1,964.86% 770.27% 200.00% 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 0.42 0.21 0.23 0.21 0.21 0.23 0.29 6.36%
  YoY % 100.00% -8.70% 9.52% 0.00% -8.70% -20.69% -
  Horiz. % 144.83% 72.41% 79.31% 72.41% 72.41% 79.31% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers