Highlights

[PWF] YoY Quarter Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -37.36%    YoY -     -34.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 57,543 54,338 63,498 59,536 68,644 95,433 78,922 -5.12%
  YoY % 5.90% -14.43% 6.65% -13.27% -28.07% 20.92% -
  Horiz. % 72.91% 68.85% 80.46% 75.44% 86.98% 120.92% 100.00%
PBT 3,214 1,402 1,497 1,684 1,578 1,245 3,466 -1.25%
  YoY % 129.24% -6.35% -11.10% 6.72% 26.75% -64.08% -
  Horiz. % 92.73% 40.45% 43.19% 48.59% 45.53% 35.92% 100.00%
Tax -1,483 -259 524 -886 -463 109 -1,384 1.16%
  YoY % -472.59% -149.43% 159.14% -91.36% -524.77% 107.88% -
  Horiz. % 107.15% 18.71% -37.86% 64.02% 33.45% -7.88% 100.00%
NP 1,731 1,143 2,021 798 1,115 1,354 2,082 -3.03%
  YoY % 51.44% -43.44% 153.26% -28.43% -17.65% -34.97% -
  Horiz. % 83.14% 54.90% 97.07% 38.33% 53.55% 65.03% 100.00%
NP to SH 1,731 1,143 2,021 798 1,215 1,331 2,005 -2.42%
  YoY % 51.44% -43.44% 153.26% -34.32% -8.72% -33.62% -
  Horiz. % 86.33% 57.01% 100.80% 39.80% 60.60% 66.38% 100.00%
Tax Rate 46.14 % 18.47 % -35.00 % 52.61 % 29.34 % -8.76 % 39.93 % 2.44%
  YoY % 149.81% 152.77% -166.53% 79.31% 434.93% -121.94% -
  Horiz. % 115.55% 46.26% -87.65% 131.76% 73.48% -21.94% 100.00%
Total Cost 55,812 53,195 61,477 58,738 67,529 94,079 76,840 -5.18%
  YoY % 4.92% -13.47% 4.66% -13.02% -28.22% 22.43% -
  Horiz. % 72.63% 69.23% 80.01% 76.44% 87.88% 122.43% 100.00%
Net Worth 209,510 128,662 128,672 121,654 129,437 136,746 101,773 12.78%
  YoY % 62.84% -0.01% 5.77% -6.01% -5.35% 34.36% -
  Horiz. % 205.86% 126.42% 126.43% 119.53% 127.18% 134.36% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 209,510 128,662 128,672 121,654 129,437 136,746 101,773 12.78%
  YoY % 62.84% -0.01% 5.77% -6.01% -5.35% 34.36% -
  Horiz. % 205.86% 126.42% 126.43% 119.53% 127.18% 134.36% 100.00%
NOSH 59,689 59,842 59,296 60,827 61,055 60,776 60,942 -0.35%
  YoY % -0.26% 0.92% -2.52% -0.37% 0.46% -0.27% -
  Horiz. % 97.94% 98.20% 97.30% 99.81% 100.19% 99.73% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.01 % 2.10 % 3.18 % 1.34 % 1.62 % 1.42 % 2.64 % 2.21%
  YoY % 43.33% -33.96% 137.31% -17.28% 14.08% -46.21% -
  Horiz. % 114.02% 79.55% 120.45% 50.76% 61.36% 53.79% 100.00%
ROE 0.83 % 0.89 % 1.57 % 0.66 % 0.94 % 0.97 % 1.97 % -13.41%
  YoY % -6.74% -43.31% 137.88% -29.79% -3.09% -50.76% -
  Horiz. % 42.13% 45.18% 79.70% 33.50% 47.72% 49.24% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 96.40 90.80 107.09 97.88 112.43 157.02 129.50 -4.80%
  YoY % 6.17% -15.21% 9.41% -12.94% -28.40% 21.25% -
  Horiz. % 74.44% 70.12% 82.69% 75.58% 86.82% 121.25% 100.00%
EPS 2.90 1.91 3.38 2.28 1.99 2.19 3.29 -2.08%
  YoY % 51.83% -43.49% 48.25% 14.57% -9.13% -33.43% -
  Horiz. % 88.15% 58.05% 102.74% 69.30% 60.49% 66.57% 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 3.5100 2.1500 2.1700 2.0000 2.1200 2.2500 1.6700 13.17%
  YoY % 63.26% -0.92% 8.50% -5.66% -5.78% 34.73% -
  Horiz. % 210.18% 128.74% 129.94% 119.76% 126.95% 134.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.08 31.24 36.50 34.23 39.46 54.86 45.37 -5.12%
  YoY % 5.89% -14.41% 6.63% -13.25% -28.07% 20.92% -
  Horiz. % 72.91% 68.86% 80.45% 75.45% 86.97% 120.92% 100.00%
EPS 1.00 0.66 1.16 0.46 0.70 0.77 1.15 -2.30%
  YoY % 51.52% -43.10% 152.17% -34.29% -9.09% -33.04% -
  Horiz. % 86.96% 57.39% 100.87% 40.00% 60.87% 66.96% 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 1.2045 0.7397 0.7397 0.6994 0.7441 0.7861 0.5851 12.78%
  YoY % 62.84% 0.00% 5.76% -6.01% -5.34% 34.35% -
  Horiz. % 205.86% 126.42% 126.42% 119.54% 127.17% 134.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.6900 0.4800 0.4400 0.3800 0.4900 0.6000 0.7400 -
P/RPS 0.72 0.53 0.41 0.39 0.44 0.38 0.57 3.97%
  YoY % 35.85% 29.27% 5.13% -11.36% 15.79% -33.33% -
  Horiz. % 126.32% 92.98% 71.93% 68.42% 77.19% 66.67% 100.00%
P/EPS 23.79 25.13 12.91 28.97 24.62 27.40 22.49 0.94%
  YoY % -5.33% 94.66% -55.44% 17.67% -10.15% 21.83% -
  Horiz. % 105.78% 111.74% 57.40% 128.81% 109.47% 121.83% 100.00%
EY 4.20 3.98 7.75 3.45 4.06 3.65 4.45 -0.96%
  YoY % 5.53% -48.65% 124.64% -15.02% 11.23% -17.98% -
  Horiz. % 94.38% 89.44% 174.16% 77.53% 91.24% 82.02% 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 0.20 0.22 0.20 0.19 0.23 0.27 0.44 -12.30%
  YoY % -9.09% 10.00% 5.26% -17.39% -14.81% -38.64% -
  Horiz. % 45.45% 50.00% 45.45% 43.18% 52.27% 61.36% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.6000 0.4300 0.4000 0.4900 0.6900 0.5800 0.7100 -
P/RPS 0.62 0.47 0.37 0.50 0.61 0.37 0.55 2.01%
  YoY % 31.91% 27.03% -26.00% -18.03% 64.86% -32.73% -
  Horiz. % 112.73% 85.45% 67.27% 90.91% 110.91% 67.27% 100.00%
P/EPS 20.69 22.51 11.74 37.35 34.67 26.48 21.58 -0.70%
  YoY % -8.09% 91.74% -68.57% 7.73% 30.93% 22.71% -
  Horiz. % 95.88% 104.31% 54.40% 173.08% 160.66% 122.71% 100.00%
EY 4.83 4.44 8.52 2.68 2.88 3.78 4.63 0.71%
  YoY % 8.78% -47.89% 217.91% -6.94% -23.81% -18.36% -
  Horiz. % 104.32% 95.90% 184.02% 57.88% 62.20% 81.64% 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 0.17 0.20 0.18 0.25 0.33 0.26 0.43 -14.32%
  YoY % -15.00% 11.11% -28.00% -24.24% 26.92% -39.53% -
  Horiz. % 39.53% 46.51% 41.86% 58.14% 76.74% 60.47% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
7. GLOVE makers return to top gainers list gloveharicut
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS