Highlights

[PWF] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -14.46%    YoY -     2,764.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 279,745 259,142 214,424 264,381 262,506 272,490 344,428 -3.41%
  YoY % 7.95% 20.85% -18.90% 0.71% -3.66% -20.89% -
  Horiz. % 81.22% 75.24% 62.26% 76.76% 76.22% 79.11% 100.00%
PBT 16,413 9,192 349 5,962 6,833 686 1,946 42.65%
  YoY % 78.56% 2,533.81% -94.15% -12.75% 896.06% -64.75% -
  Horiz. % 843.42% 472.35% 17.93% 306.37% 351.13% 35.25% 100.00%
Tax -4,753 -3,864 -154 -1,293 -6,724 -599 -955 30.65%
  YoY % -23.01% -2,409.09% 88.09% 80.77% -1,022.54% 37.28% -
  Horiz. % 497.70% 404.61% 16.13% 135.39% 704.08% 62.72% 100.00%
NP 11,660 5,328 195 4,669 109 87 991 50.78%
  YoY % 118.84% 2,632.31% -95.82% 4,183.49% 25.29% -91.22% -
  Horiz. % 1,176.59% 537.64% 19.68% 471.14% 11.00% 8.78% 100.00%
NP to SH 11,660 5,328 195 4,669 163 111 1,018 50.11%
  YoY % 118.84% 2,632.31% -95.82% 2,764.42% 46.85% -89.10% -
  Horiz. % 1,145.38% 523.38% 19.16% 458.64% 16.01% 10.90% 100.00%
Tax Rate 28.96 % 42.04 % 44.13 % 21.69 % 98.40 % 87.32 % 49.08 % -8.41%
  YoY % -31.11% -4.74% 103.46% -77.96% 12.69% 77.91% -
  Horiz. % 59.01% 85.66% 89.91% 44.19% 200.49% 177.91% 100.00%
Total Cost 268,085 253,814 214,229 259,712 262,397 272,403 343,437 -4.04%
  YoY % 5.62% 18.48% -17.51% -1.02% -3.67% -20.68% -
  Horiz. % 78.06% 73.90% 62.38% 75.62% 76.40% 79.32% 100.00%
Net Worth 222,115 208,409 203,765 130,286 130,038 129,499 128,979 9.48%
  YoY % 6.58% 2.28% 56.40% 0.19% 0.42% 0.40% -
  Horiz. % 172.21% 161.58% 157.98% 101.01% 100.82% 100.40% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,725 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 40.53 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 222,115 208,409 203,765 130,286 130,038 129,499 128,979 9.48%
  YoY % 6.58% 2.28% 56.40% 0.19% 0.42% 0.40% -
  Horiz. % 172.21% 161.58% 157.98% 101.01% 100.82% 100.40% 100.00%
NOSH 59,073 59,716 59,062 59,764 61,923 61,666 60,839 -0.49%
  YoY % -1.08% 1.11% -1.17% -3.49% 0.42% 1.36% -
  Horiz. % 97.10% 98.15% 97.08% 98.23% 101.78% 101.36% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 0.03 % 0.29 % 55.91%
  YoY % 102.43% 2,188.89% -94.92% 4,325.00% 33.33% -89.66% -
  Horiz. % 1,437.93% 710.34% 31.03% 610.34% 13.79% 10.34% 100.00%
ROE 5.25 % 2.56 % 0.10 % 3.58 % 0.13 % 0.09 % 0.79 % 37.10%
  YoY % 105.08% 2,460.00% -97.21% 2,653.85% 44.44% -88.61% -
  Horiz. % 664.56% 324.05% 12.66% 453.16% 16.46% 11.39% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 473.56 433.96 363.05 442.37 423.92 441.88 566.13 -2.93%
  YoY % 9.13% 19.53% -17.93% 4.35% -4.06% -21.95% -
  Horiz. % 83.65% 76.65% 64.13% 78.14% 74.88% 78.05% 100.00%
EPS 16.45 8.93 0.33 7.81 0.27 0.18 1.67 46.39%
  YoY % 84.21% 2,606.06% -95.77% 2,792.59% 50.00% -89.22% -
  Horiz. % 985.03% 534.73% 19.76% 467.66% 16.17% 10.78% 100.00%
DPS 8.00 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. % 100.00% - - - - - -
NAPS 3.7600 3.4900 3.4500 2.1800 2.1000 2.1000 2.1200 10.02%
  YoY % 7.74% 1.16% 58.26% 3.81% 0.00% -0.94% -
  Horiz. % 177.36% 164.62% 162.74% 102.83% 99.06% 99.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 160.82 148.98 123.27 151.99 150.91 156.65 198.01 -3.41%
  YoY % 7.95% 20.86% -18.90% 0.72% -3.66% -20.89% -
  Horiz. % 81.22% 75.24% 62.25% 76.76% 76.21% 79.11% 100.00%
EPS 6.70 3.06 0.11 2.68 0.09 0.06 0.59 49.90%
  YoY % 118.95% 2,681.82% -95.90% 2,877.78% 50.00% -89.83% -
  Horiz. % 1,135.59% 518.64% 18.64% 454.24% 15.25% 10.17% 100.00%
DPS 2.72 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. % 100.00% - - - - - -
NAPS 1.2769 1.1981 1.1714 0.7490 0.7476 0.7445 0.7415 9.48%
  YoY % 6.58% 2.28% 56.40% 0.19% 0.42% 0.40% -
  Horiz. % 172.21% 161.58% 157.98% 101.01% 100.82% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4800 0.8400 0.4200 0.4900 0.5100 0.4900 0.6000 -
P/RPS 0.31 0.19 0.12 0.11 0.12 0.11 0.11 18.84%
  YoY % 63.16% 58.33% 9.09% -8.33% 9.09% 0.00% -
  Horiz. % 281.82% 172.73% 109.09% 100.00% 109.09% 100.00% 100.00%
P/EPS 7.50 9.41 127.21 6.27 193.75 272.22 35.86 -22.95%
  YoY % -20.30% -92.60% 1,928.87% -96.76% -28.83% 659.12% -
  Horiz. % 20.91% 26.24% 354.74% 17.48% 540.30% 759.12% 100.00%
EY 13.34 10.62 0.79 15.94 0.52 0.37 2.79 29.78%
  YoY % 25.61% 1,244.30% -95.04% 2,965.38% 40.54% -86.74% -
  Horiz. % 478.14% 380.65% 28.32% 571.33% 18.64% 13.26% 100.00%
DY 5.41 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. % 100.00% - - - - - -
P/NAPS 0.39 0.24 0.12 0.22 0.24 0.23 0.28 5.68%
  YoY % 62.50% 100.00% -45.45% -8.33% 4.35% -17.86% -
  Horiz. % 139.29% 85.71% 42.86% 78.57% 85.71% 82.14% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.4700 0.8000 0.4350 0.5000 0.4700 0.4400 0.5600 -
P/RPS 0.31 0.18 0.12 0.11 0.11 0.10 0.10 20.74%
  YoY % 72.22% 50.00% 9.09% 0.00% 10.00% 0.00% -
  Horiz. % 310.00% 180.00% 120.00% 110.00% 110.00% 100.00% 100.00%
P/EPS 7.45 8.97 131.75 6.40 178.55 244.44 33.47 -22.14%
  YoY % -16.95% -93.19% 1,958.59% -96.42% -26.96% 630.33% -
  Horiz. % 22.26% 26.80% 393.64% 19.12% 533.46% 730.33% 100.00%
EY 13.43 11.15 0.76 15.62 0.56 0.41 2.99 28.44%
  YoY % 20.45% 1,367.11% -95.13% 2,689.29% 36.59% -86.29% -
  Horiz. % 449.16% 372.91% 25.42% 522.41% 18.73% 13.71% 100.00%
DY 5.44 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. % 100.00% - - - - - -
P/NAPS 0.39 0.23 0.13 0.23 0.22 0.21 0.26 6.99%
  YoY % 69.57% 76.92% -43.48% 4.55% 4.76% -19.23% -
  Horiz. % 150.00% 88.46% 50.00% 88.46% 84.62% 80.77% 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.
 


 

259  245  552  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.170.00 
 HSI-H8F 0.31+0.005 
 AAX 0.175+0.01 
 TANCO 0.075+0.005 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
7. Peter Lynch Style: Mastering the Cyclicals! (Comments by Calvin Tan Research) Peter Lynch beats Warren Buffet on Cyclicals THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers