Highlights

[PWF] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -206.82%    YoY -     -190.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 218,252 215,473 188,381 162,137 201,393 196,789 201,642 1.33%
  YoY % 1.29% 14.38% 16.19% -19.49% 2.34% -2.41% -
  Horiz. % 108.24% 106.86% 93.42% 80.41% 99.88% 97.59% 100.00%
PBT 11,161 14,920 6,702 -4,116 6,443 5,014 543 65.47%
  YoY % -25.19% 122.62% 262.83% -163.88% 28.50% 823.39% -
  Horiz. % 2,055.43% 2,747.70% 1,234.25% -758.01% 1,186.56% 923.39% 100.00%
Tax -3,463 -4,375 -2,026 -833 -985 -2,872 120 -
  YoY % 20.85% -115.94% -143.22% 15.43% 65.70% -2,493.33% -
  Horiz. % -2,885.83% -3,645.83% -1,688.33% -694.17% -820.83% -2,393.33% 100.00%
NP 7,698 10,545 4,676 -4,949 5,458 2,142 663 50.45%
  YoY % -27.00% 125.51% 194.48% -190.67% 154.81% 223.08% -
  Horiz. % 1,161.09% 1,590.50% 705.28% -746.46% 823.23% 323.08% 100.00%
NP to SH 7,698 10,545 4,676 -4,949 5,458 2,142 662 50.49%
  YoY % -27.00% 125.51% 194.48% -190.67% 154.81% 223.56% -
  Horiz. % 1,162.84% 1,592.90% 706.34% -747.58% 824.47% 323.56% 100.00%
Tax Rate 31.03 % 29.32 % 30.23 % - % 15.29 % 57.28 % -22.10 % -
  YoY % 5.83% -3.01% 0.00% 0.00% -73.31% 359.19% -
  Horiz. % -140.41% -132.67% -136.79% 0.00% -69.19% -259.19% 100.00%
Total Cost 210,554 204,928 183,705 167,086 195,935 194,647 200,979 0.78%
  YoY % 2.75% 11.55% 9.95% -14.72% 0.66% -3.15% -
  Horiz. % 104.76% 101.96% 91.41% 83.14% 97.49% 96.85% 100.00%
Net Worth 215,152 221,027 210,808 126,742 119,170 119,236 129,363 8.84%
  YoY % -2.66% 4.85% 66.33% 6.35% -0.06% -7.83% -
  Horiz. % 166.32% 170.86% 162.96% 97.97% 92.12% 92.17% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 215,152 221,027 210,808 126,742 119,170 119,236 129,363 8.84%
  YoY % -2.66% 4.85% 66.33% 6.35% -0.06% -7.83% -
  Horiz. % 166.32% 170.86% 162.96% 97.97% 92.12% 92.17% 100.00%
NOSH 69,854 59,576 59,719 60,353 59,585 59,618 60,733 2.36%
  YoY % 17.25% -0.24% -1.05% 1.29% -0.06% -1.84% -
  Horiz. % 115.02% 98.09% 98.33% 99.37% 98.11% 98.16% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.53 % 4.89 % 2.48 % -3.05 % 2.71 % 1.09 % 0.33 % 48.41%
  YoY % -27.81% 97.18% 181.31% -212.55% 148.62% 230.30% -
  Horiz. % 1,069.70% 1,481.82% 751.52% -924.24% 821.21% 330.30% 100.00%
ROE 3.58 % 4.77 % 2.22 % -3.90 % 4.58 % 1.80 % 0.51 % 38.35%
  YoY % -24.95% 114.86% 156.92% -185.15% 154.44% 252.94% -
  Horiz. % 701.96% 935.29% 435.29% -764.71% 898.04% 352.94% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 312.44 361.68 315.45 268.64 337.99 330.08 332.01 -1.01%
  YoY % -13.61% 14.66% 17.42% -20.52% 2.40% -0.58% -
  Horiz. % 94.11% 108.94% 95.01% 80.91% 101.80% 99.42% 100.00%
EPS 11.02 17.70 7.83 -8.20 7.40 6.05 1.09 47.02%
  YoY % -37.74% 126.05% 195.49% -210.81% 22.31% 455.05% -
  Horiz. % 1,011.01% 1,623.85% 718.35% -752.29% 678.90% 555.05% 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 3.0800 3.7100 3.5300 2.1000 2.0000 2.0000 2.1300 6.34%
  YoY % -16.98% 5.10% 68.10% 5.00% 0.00% -6.10% -
  Horiz. % 144.60% 174.18% 165.73% 98.59% 93.90% 93.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 125.47 123.87 108.30 93.21 115.78 113.13 115.92 1.33%
  YoY % 1.29% 14.38% 16.19% -19.49% 2.34% -2.41% -
  Horiz. % 108.24% 106.86% 93.43% 80.41% 99.88% 97.59% 100.00%
EPS 4.43 6.06 2.69 -2.85 3.14 1.23 0.38 50.55%
  YoY % -26.90% 125.28% 194.39% -190.76% 155.28% 223.68% -
  Horiz. % 1,165.79% 1,594.74% 707.89% -750.00% 826.32% 323.68% 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 1.2369 1.2707 1.2119 0.7286 0.6851 0.6855 0.7437 8.84%
  YoY % -2.66% 4.85% 66.33% 6.35% -0.06% -7.83% -
  Horiz. % 166.32% 170.86% 162.96% 97.97% 92.12% 92.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1500 1.7000 0.6350 0.4400 0.4500 0.4800 0.4400 -
P/RPS 0.37 0.47 0.20 0.16 0.13 0.15 0.13 19.04%
  YoY % -21.28% 135.00% 25.00% 23.08% -13.33% 15.38% -
  Horiz. % 284.62% 361.54% 153.85% 123.08% 100.00% 115.38% 100.00%
P/EPS 10.44 9.60 8.11 -5.37 4.91 13.36 40.37 -20.17%
  YoY % 8.75% 18.37% 251.02% -209.37% -63.25% -66.91% -
  Horiz. % 25.86% 23.78% 20.09% -13.30% 12.16% 33.09% 100.00%
EY 9.58 10.41 12.33 -18.64 20.36 7.49 2.48 25.25%
  YoY % -7.97% -15.57% 166.15% -191.55% 171.83% 202.02% -
  Horiz. % 386.29% 419.76% 497.18% -751.61% 820.97% 302.02% 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 0.37 0.46 0.18 0.21 0.23 0.24 0.21 9.90%
  YoY % -19.57% 155.56% -14.29% -8.70% -4.17% 14.29% -
  Horiz. % 176.19% 219.05% 85.71% 100.00% 109.52% 114.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.2900 1.5700 0.7500 0.4800 0.4200 0.4200 0.4900 -
P/RPS 0.41 0.43 0.24 0.18 0.12 0.13 0.15 18.24%
  YoY % -4.65% 79.17% 33.33% 50.00% -7.69% -13.33% -
  Horiz. % 273.33% 286.67% 160.00% 120.00% 80.00% 86.67% 100.00%
P/EPS 11.71 8.87 9.58 -5.85 4.59 11.69 44.95 -20.08%
  YoY % 32.02% -7.41% 263.76% -227.45% -60.74% -73.99% -
  Horiz. % 26.05% 19.73% 21.31% -13.01% 10.21% 26.01% 100.00%
EY 8.54 11.27 10.44 -17.08 21.81 8.55 2.22 25.16%
  YoY % -24.22% 7.95% 161.12% -178.31% 155.09% 285.14% -
  Horiz. % 384.68% 507.66% 470.27% -769.37% 982.43% 385.14% 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 0.42 0.21 0.23 0.21 0.21 0.23 10.55%
  YoY % 0.00% 100.00% -8.70% 9.52% 0.00% -8.70% -
  Horiz. % 182.61% 182.61% 91.30% 100.00% 91.30% 91.30% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers