Highlights

[PWF] YoY Quarter Result on 2011-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -2.79%    YoY -     153.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 71,191 57,543 54,338 63,498 59,536 68,644 95,433 -4.76%
  YoY % 23.72% 5.90% -14.43% 6.65% -13.27% -28.07% -
  Horiz. % 74.60% 60.30% 56.94% 66.54% 62.39% 71.93% 100.00%
PBT 3,303 3,214 1,402 1,497 1,684 1,578 1,245 17.65%
  YoY % 2.77% 129.24% -6.35% -11.10% 6.72% 26.75% -
  Horiz. % 265.30% 258.15% 112.61% 120.24% 135.26% 126.75% 100.00%
Tax -760 -1,483 -259 524 -886 -463 109 -
  YoY % 48.75% -472.59% -149.43% 159.14% -91.36% -524.77% -
  Horiz. % -697.25% -1,360.55% -237.61% 480.73% -812.84% -424.77% 100.00%
NP 2,543 1,731 1,143 2,021 798 1,115 1,354 11.07%
  YoY % 46.91% 51.44% -43.44% 153.26% -28.43% -17.65% -
  Horiz. % 187.81% 127.84% 84.42% 149.26% 58.94% 82.35% 100.00%
NP to SH 2,543 1,731 1,143 2,021 798 1,215 1,331 11.39%
  YoY % 46.91% 51.44% -43.44% 153.26% -34.32% -8.72% -
  Horiz. % 191.06% 130.05% 85.88% 151.84% 59.95% 91.28% 100.00%
Tax Rate 23.01 % 46.14 % 18.47 % -35.00 % 52.61 % 29.34 % -8.76 % -
  YoY % -50.13% 149.81% 152.77% -166.53% 79.31% 434.93% -
  Horiz. % -262.67% -526.71% -210.84% 399.54% -600.57% -334.93% 100.00%
Total Cost 68,648 55,812 53,195 61,477 58,738 67,529 94,079 -5.11%
  YoY % 23.00% 4.92% -13.47% 4.66% -13.02% -28.22% -
  Horiz. % 72.97% 59.32% 56.54% 65.35% 62.43% 71.78% 100.00%
Net Worth 214,901 209,510 128,662 128,672 121,654 129,437 136,746 7.82%
  YoY % 2.57% 62.84% -0.01% 5.77% -6.01% -5.35% -
  Horiz. % 157.15% 153.21% 94.09% 94.10% 88.96% 94.65% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 214,901 209,510 128,662 128,672 121,654 129,437 136,746 7.82%
  YoY % 2.57% 62.84% -0.01% 5.77% -6.01% -5.35% -
  Horiz. % 157.15% 153.21% 94.09% 94.10% 88.96% 94.65% 100.00%
NOSH 59,694 59,689 59,842 59,296 60,827 61,055 60,776 -0.30%
  YoY % 0.01% -0.26% 0.92% -2.52% -0.37% 0.46% -
  Horiz. % 98.22% 98.21% 98.46% 97.56% 100.08% 100.46% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.57 % 3.01 % 2.10 % 3.18 % 1.34 % 1.62 % 1.42 % 16.60%
  YoY % 18.60% 43.33% -33.96% 137.31% -17.28% 14.08% -
  Horiz. % 251.41% 211.97% 147.89% 223.94% 94.37% 114.08% 100.00%
ROE 1.18 % 0.83 % 0.89 % 1.57 % 0.66 % 0.94 % 0.97 % 3.32%
  YoY % 42.17% -6.74% -43.31% 137.88% -29.79% -3.09% -
  Horiz. % 121.65% 85.57% 91.75% 161.86% 68.04% 96.91% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 119.26 96.40 90.80 107.09 97.88 112.43 157.02 -4.48%
  YoY % 23.71% 6.17% -15.21% 9.41% -12.94% -28.40% -
  Horiz. % 75.95% 61.39% 57.83% 68.20% 62.34% 71.60% 100.00%
EPS 4.26 2.90 1.91 3.38 2.28 1.99 2.19 11.72%
  YoY % 46.90% 51.83% -43.49% 48.25% 14.57% -9.13% -
  Horiz. % 194.52% 132.42% 87.21% 154.34% 104.11% 90.87% 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 3.6000 3.5100 2.1500 2.1700 2.0000 2.1200 2.2500 8.14%
  YoY % 2.56% 63.26% -0.92% 8.50% -5.66% -5.78% -
  Horiz. % 160.00% 156.00% 95.56% 96.44% 88.89% 94.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 40.93 33.08 31.24 36.50 34.23 39.46 54.86 -4.76%
  YoY % 23.73% 5.89% -14.41% 6.63% -13.25% -28.07% -
  Horiz. % 74.61% 60.30% 56.94% 66.53% 62.40% 71.93% 100.00%
EPS 1.46 1.00 0.66 1.16 0.46 0.70 0.77 11.25%
  YoY % 46.00% 51.52% -43.10% 152.17% -34.29% -9.09% -
  Horiz. % 189.61% 129.87% 85.71% 150.65% 59.74% 90.91% 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 1.2354 1.2045 0.7397 0.7397 0.6994 0.7441 0.7861 7.82%
  YoY % 2.57% 62.84% 0.00% 5.76% -6.01% -5.34% -
  Horiz. % 157.16% 153.22% 94.10% 94.10% 88.97% 94.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.2200 0.6900 0.4800 0.4400 0.3800 0.4900 0.6000 -
P/RPS 1.02 0.72 0.53 0.41 0.39 0.44 0.38 17.88%
  YoY % 41.67% 35.85% 29.27% 5.13% -11.36% 15.79% -
  Horiz. % 268.42% 189.47% 139.47% 107.89% 102.63% 115.79% 100.00%
P/EPS 28.64 23.79 25.13 12.91 28.97 24.62 27.40 0.74%
  YoY % 20.39% -5.33% 94.66% -55.44% 17.67% -10.15% -
  Horiz. % 104.53% 86.82% 91.72% 47.12% 105.73% 89.85% 100.00%
EY 3.49 4.20 3.98 7.75 3.45 4.06 3.65 -0.74%
  YoY % -16.90% 5.53% -48.65% 124.64% -15.02% 11.23% -
  Horiz. % 95.62% 115.07% 109.04% 212.33% 94.52% 111.23% 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 0.34 0.20 0.22 0.20 0.19 0.23 0.27 3.91%
  YoY % 70.00% -9.09% 10.00% 5.26% -17.39% -14.81% -
  Horiz. % 125.93% 74.07% 81.48% 74.07% 70.37% 85.19% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.6700 0.6000 0.4300 0.4000 0.4900 0.6900 0.5800 -
P/RPS 1.40 0.62 0.47 0.37 0.50 0.61 0.37 24.82%
  YoY % 125.81% 31.91% 27.03% -26.00% -18.03% 64.86% -
  Horiz. % 378.38% 167.57% 127.03% 100.00% 135.14% 164.86% 100.00%
P/EPS 39.20 20.69 22.51 11.74 37.35 34.67 26.48 6.75%
  YoY % 89.46% -8.09% 91.74% -68.57% 7.73% 30.93% -
  Horiz. % 148.04% 78.13% 85.01% 44.34% 141.05% 130.93% 100.00%
EY 2.55 4.83 4.44 8.52 2.68 2.88 3.78 -6.35%
  YoY % -47.20% 8.78% -47.89% 217.91% -6.94% -23.81% -
  Horiz. % 67.46% 127.78% 117.46% 225.40% 70.90% 76.19% 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 0.17 0.20 0.18 0.25 0.33 0.26 9.97%
  YoY % 170.59% -15.00% 11.11% -28.00% -24.24% 26.92% -
  Horiz. % 176.92% 65.38% 76.92% 69.23% 96.15% 126.92% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers