Highlights

[PWF] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -159.03%    YoY -     -232.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 71,653 70,932 57,270 52,321 69,455 65,098 65,214 1.58%
  YoY % 1.02% 23.86% 9.46% -24.67% 6.69% -0.18% -
  Horiz. % 109.87% 108.77% 87.82% 80.23% 106.50% 99.82% 100.00%
PBT 4,508 5,687 1,489 -2,536 2,523 2,377 -1,714 -
  YoY % -20.73% 281.93% 158.71% -200.52% 6.14% 238.68% -
  Horiz. % -263.01% -331.80% -86.87% 147.96% -147.20% -138.68% 100.00%
Tax -1,192 -1,434 -172 -220 -444 -1,103 710 -
  YoY % 16.88% -733.72% 21.82% 50.45% 59.75% -255.35% -
  Horiz. % -167.89% -201.97% -24.23% -30.99% -62.54% -155.35% 100.00%
NP 3,316 4,253 1,317 -2,756 2,079 1,274 -1,004 -
  YoY % -22.03% 222.93% 147.79% -232.56% 63.19% 226.89% -
  Horiz. % -330.28% -423.61% -131.18% 274.50% -207.07% -126.89% 100.00%
NP to SH 3,316 4,253 1,698 -2,756 2,079 1,274 -1,051 -
  YoY % -22.03% 150.47% 161.61% -232.56% 63.19% 221.22% -
  Horiz. % -315.51% -404.66% -161.56% 262.23% -197.81% -121.22% 100.00%
Tax Rate 26.44 % 25.22 % 11.55 % - % 17.60 % 46.40 % - % -
  YoY % 4.84% 118.35% 0.00% 0.00% -62.07% 0.00% -
  Horiz. % 56.98% 54.35% 24.89% 0.00% 37.93% 100.00% -
Total Cost 68,337 66,679 55,953 55,077 67,376 63,824 66,218 0.53%
  YoY % 2.49% 19.17% 1.59% -18.25% 5.57% -3.62% -
  Horiz. % 103.20% 100.70% 84.50% 83.18% 101.75% 96.38% 100.00%
Net Worth 204,772 212,351 267,377 124,946 127,846 121,944 127,578 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 160.51% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 204,772 212,351 267,377 124,946 127,846 121,944 127,578 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 160.51% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
NOSH 66,055 59,649 76,832 59,783 59,741 60,972 60,751 1.40%
  YoY % 10.74% -22.36% 28.52% 0.07% -2.02% 0.36% -
  Horiz. % 108.73% 98.19% 126.47% 98.41% 98.34% 100.36% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 1.96 % -1.54 % -
  YoY % -22.83% 160.87% 143.64% -276.25% 52.55% 227.27% -
  Horiz. % -300.65% -389.61% -149.35% 342.21% -194.16% -127.27% 100.00%
ROE 1.62 % 2.00 % 0.64 % -2.21 % 1.63 % 1.04 % -0.82 % -
  YoY % -19.00% 212.50% 128.96% -235.58% 56.73% 226.83% -
  Horiz. % -197.56% -243.90% -78.05% 269.51% -198.78% -126.83% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 108.47 118.91 74.54 87.52 116.26 106.77 107.35 0.17%
  YoY % -8.78% 59.53% -14.83% -24.72% 8.89% -0.54% -
  Horiz. % 101.04% 110.77% 69.44% 81.53% 108.30% 99.46% 100.00%
EPS 5.02 7.13 2.21 -4.61 3.40 3.23 -1.73 -
  YoY % -29.59% 222.62% 147.94% -235.59% 5.26% 286.71% -
  Horiz. % -290.17% -412.14% -127.75% 266.47% -196.53% -186.71% 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 3.1000 3.5600 3.4800 2.0900 2.1400 2.0000 2.1000 6.70%
  YoY % -12.92% 2.30% 66.51% -2.34% 7.00% -4.76% -
  Horiz. % 147.62% 169.52% 165.71% 99.52% 101.90% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.19 40.78 32.92 30.08 39.93 37.42 37.49 1.58%
  YoY % 1.01% 23.88% 9.44% -24.67% 6.71% -0.19% -
  Horiz. % 109.87% 108.78% 87.81% 80.23% 106.51% 99.81% 100.00%
EPS 1.91 2.45 0.98 -1.58 1.20 0.73 -0.60 -
  YoY % -22.04% 150.00% 162.03% -231.67% 64.38% 221.67% -
  Horiz. % -318.33% -408.33% -163.33% 263.33% -200.00% -121.67% 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 1.1772 1.2208 1.5371 0.7183 0.7350 0.7010 0.7334 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.85% -4.42% -
  Horiz. % 160.51% 166.46% 209.59% 97.94% 100.22% 95.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4400 0.8250 0.4550 0.4700 0.4300 0.4300 0.5800 -
P/RPS 1.33 0.69 0.61 0.54 0.37 0.40 0.54 16.20%
  YoY % 92.75% 13.11% 12.96% 45.95% -7.50% -25.93% -
  Horiz. % 246.30% 127.78% 112.96% 100.00% 68.52% 74.07% 100.00%
P/EPS 28.69 11.57 20.59 -10.20 12.36 20.58 -33.53 -
  YoY % 147.97% -43.81% 301.86% -182.52% -39.94% 161.38% -
  Horiz. % -85.57% -34.51% -61.41% 30.42% -36.86% -61.38% 100.00%
EY 3.49 8.64 4.86 -9.81 8.09 4.86 -2.98 -
  YoY % -59.61% 77.78% 149.54% -221.26% 66.46% 263.09% -
  Horiz. % -117.11% -289.93% -163.09% 329.19% -271.48% -163.09% 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 0.23 0.13 0.22 0.20 0.22 0.28 8.62%
  YoY % 100.00% 76.92% -40.91% 10.00% -9.09% -21.43% -
  Horiz. % 164.29% 82.14% 46.43% 78.57% 71.43% 78.57% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.3300 0.9500 0.6800 0.4800 0.4500 0.3500 0.4100 -
P/RPS 1.23 0.80 0.91 0.55 0.39 0.33 0.38 21.61%
  YoY % 53.75% -12.09% 65.45% 41.03% 18.18% -13.16% -
  Horiz. % 323.68% 210.53% 239.47% 144.74% 102.63% 86.84% 100.00%
P/EPS 26.49 13.32 30.77 -10.41 12.93 16.75 -23.70 -
  YoY % 98.87% -56.71% 395.58% -180.51% -22.81% 170.68% -
  Horiz. % -111.77% -56.20% -129.83% 43.92% -54.56% -70.68% 100.00%
EY 3.77 7.51 3.25 -9.60 7.73 5.97 -4.22 -
  YoY % -49.80% 131.08% 133.85% -224.19% 29.48% 241.47% -
  Horiz. % -89.34% -177.96% -77.01% 227.49% -183.18% -141.47% 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 0.43 0.27 0.20 0.23 0.21 0.18 0.20 13.60%
  YoY % 59.26% 35.00% -13.04% 9.52% 16.67% -10.00% -
  Horiz. % 215.00% 135.00% 100.00% 115.00% 105.00% 90.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS