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.
 


 

287  258  595  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 MNC-PA 0.0350.00 
 KNM 0.4150.00 
 SAPNRG 0.295+0.005 
 VSOLAR 0.0850.00 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers