Highlights

[PWF] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     103.94%    YoY -     -95.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 285,360 279,745 259,142 214,424 264,381 262,506 272,490 0.77%
  YoY % 2.01% 7.95% 20.85% -18.90% 0.71% -3.66% -
  Horiz. % 104.72% 102.66% 95.10% 78.69% 97.02% 96.34% 100.00%
PBT 9,424 16,413 9,192 349 5,962 6,833 686 54.73%
  YoY % -42.58% 78.56% 2,533.81% -94.15% -12.75% 896.06% -
  Horiz. % 1,373.76% 2,392.57% 1,339.94% 50.87% 869.10% 996.06% 100.00%
Tax -3,363 -4,753 -3,864 -154 -1,293 -6,724 -599 33.30%
  YoY % 29.24% -23.01% -2,409.09% 88.09% 80.77% -1,022.54% -
  Horiz. % 561.44% 793.49% 645.08% 25.71% 215.86% 1,122.54% 100.00%
NP 6,061 11,660 5,328 195 4,669 109 87 102.78%
  YoY % -48.02% 118.84% 2,632.31% -95.82% 4,183.49% 25.29% -
  Horiz. % 6,966.67% 13,402.30% 6,124.14% 224.14% 5,366.67% 125.29% 100.00%
NP to SH 6,061 11,660 5,328 195 4,669 163 111 94.72%
  YoY % -48.02% 118.84% 2,632.31% -95.82% 2,764.42% 46.85% -
  Horiz. % 5,460.36% 10,504.50% 4,800.00% 175.68% 4,206.31% 146.85% 100.00%
Tax Rate 35.69 % 28.96 % 42.04 % 44.13 % 21.69 % 98.40 % 87.32 % -13.85%
  YoY % 23.24% -31.11% -4.74% 103.46% -77.96% 12.69% -
  Horiz. % 40.87% 33.17% 48.14% 50.54% 24.84% 112.69% 100.00%
Total Cost 279,299 268,085 253,814 214,229 259,712 262,397 272,403 0.42%
  YoY % 4.18% 5.62% 18.48% -17.51% -1.02% -3.67% -
  Horiz. % 102.53% 98.41% 93.18% 78.64% 95.34% 96.33% 100.00%
Net Worth 204,878 222,115 208,409 203,765 130,286 130,038 129,499 7.94%
  YoY % -7.76% 6.58% 2.28% 56.40% 0.19% 0.42% -
  Horiz. % 158.21% 171.52% 160.93% 157.35% 100.61% 100.42% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,268 4,725 - - - - - -
  YoY % -9.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.32% 100.00% - - - - -
Div Payout % 70.42 % 40.53 % - % - % - % - % - % -
  YoY % 73.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.75% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 204,878 222,115 208,409 203,765 130,286 130,038 129,499 7.94%
  YoY % -7.76% 6.58% 2.28% 56.40% 0.19% 0.42% -
  Horiz. % 158.21% 171.52% 160.93% 157.35% 100.61% 100.42% 100.00%
NOSH 71,138 59,073 59,716 59,062 59,764 61,923 61,666 2.41%
  YoY % 20.42% -1.08% 1.11% -1.17% -3.49% 0.42% -
  Horiz. % 115.36% 95.79% 96.84% 95.78% 96.92% 100.42% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.12 % 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 0.03 % 103.26%
  YoY % -49.16% 102.43% 2,188.89% -94.92% 4,325.00% 33.33% -
  Horiz. % 7,066.67% 13,900.00% 6,866.67% 300.00% 5,900.00% 133.33% 100.00%
ROE 2.96 % 5.25 % 2.56 % 0.10 % 3.58 % 0.13 % 0.09 % 78.95%
  YoY % -43.62% 105.08% 2,460.00% -97.21% 2,653.85% 44.44% -
  Horiz. % 3,288.89% 5,833.33% 2,844.44% 111.11% 3,977.78% 144.44% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 401.13 473.56 433.96 363.05 442.37 423.92 441.88 -1.60%
  YoY % -15.29% 9.13% 19.53% -17.93% 4.35% -4.06% -
  Horiz. % 90.78% 107.17% 98.21% 82.16% 100.11% 95.94% 100.00%
EPS 8.52 16.45 8.93 0.33 7.81 0.27 0.18 90.14%
  YoY % -48.21% 84.21% 2,606.06% -95.77% 2,792.59% 50.00% -
  Horiz. % 4,733.33% 9,138.89% 4,961.11% 183.33% 4,338.89% 150.00% 100.00%
DPS 6.00 8.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
NAPS 2.8800 3.7600 3.4900 3.4500 2.1800 2.1000 2.1000 5.40%
  YoY % -23.40% 7.74% 1.16% 58.26% 3.81% 0.00% -
  Horiz. % 137.14% 179.05% 166.19% 164.29% 103.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,296
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 158.27 155.16 143.73 118.93 146.64 145.60 151.13 0.77%
  YoY % 2.00% 7.95% 20.85% -18.90% 0.71% -3.66% -
  Horiz. % 104.72% 102.67% 95.10% 78.69% 97.03% 96.34% 100.00%
EPS 3.36 6.47 2.96 0.11 2.59 0.09 0.06 95.54%
  YoY % -48.07% 118.58% 2,590.91% -95.75% 2,777.78% 50.00% -
  Horiz. % 5,600.00% 10,783.33% 4,933.33% 183.33% 4,316.67% 150.00% 100.00%
DPS 2.37 2.62 0.00 0.00 0.00 0.00 0.00 -
  YoY % -9.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.46% 100.00% - - - - -
NAPS 1.1363 1.2319 1.1559 1.1302 0.7226 0.7212 0.7183 7.94%
  YoY % -7.76% 6.57% 2.27% 56.41% 0.19% 0.40% -
  Horiz. % 158.19% 171.50% 160.92% 157.34% 100.60% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 0.4900 -
P/RPS 0.31 0.31 0.19 0.12 0.11 0.12 0.11 18.84%
  YoY % 0.00% 63.16% 58.33% 9.09% -8.33% 9.09% -
  Horiz. % 281.82% 281.82% 172.73% 109.09% 100.00% 109.09% 100.00%
P/EPS 14.67 7.50 9.41 127.21 6.27 193.75 272.22 -38.53%
  YoY % 95.60% -20.30% -92.60% 1,928.87% -96.76% -28.83% -
  Horiz. % 5.39% 2.76% 3.46% 46.73% 2.30% 71.17% 100.00%
EY 6.82 13.34 10.62 0.79 15.94 0.52 0.37 62.49%
  YoY % -48.88% 25.61% 1,244.30% -95.04% 2,965.38% 40.54% -
  Horiz. % 1,843.24% 3,605.41% 2,870.27% 213.51% 4,308.11% 140.54% 100.00%
DY 4.80 5.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % -11.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.72% 100.00% - - - - -
P/NAPS 0.43 0.39 0.24 0.12 0.22 0.24 0.23 10.99%
  YoY % 10.26% 62.50% 100.00% -45.45% -8.33% 4.35% -
  Horiz. % 186.96% 169.57% 104.35% 52.17% 95.65% 104.35% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 0.4400 -
P/RPS 0.32 0.31 0.18 0.12 0.11 0.11 0.10 21.38%
  YoY % 3.23% 72.22% 50.00% 9.09% 0.00% 10.00% -
  Horiz. % 320.00% 310.00% 180.00% 120.00% 110.00% 110.00% 100.00%
P/EPS 15.14 7.45 8.97 131.75 6.40 178.55 244.44 -37.09%
  YoY % 103.22% -16.95% -93.19% 1,958.59% -96.42% -26.96% -
  Horiz. % 6.19% 3.05% 3.67% 53.90% 2.62% 73.04% 100.00%
EY 6.60 13.43 11.15 0.76 15.62 0.56 0.41 58.87%
  YoY % -50.86% 20.45% 1,367.11% -95.13% 2,689.29% 36.59% -
  Horiz. % 1,609.76% 3,275.61% 2,719.51% 185.37% 3,809.76% 136.59% 100.00%
DY 4.65 5.44 0.00 0.00 0.00 0.00 0.00 -
  YoY % -14.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.48% 100.00% - - - - -
P/NAPS 0.45 0.39 0.23 0.13 0.23 0.22 0.21 13.54%
  YoY % 15.38% 69.57% 76.92% -43.48% 4.55% 4.76% -
  Horiz. % 214.29% 185.71% 109.52% 61.90% 109.52% 104.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS