Highlights

[PWF] YoY Quarter Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     141.47%    YoY -     -43.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 68,082 71,191 57,543 54,338 63,498 59,536 68,644 -0.14%
  YoY % -4.37% 23.72% 5.90% -14.43% 6.65% -13.27% -
  Horiz. % 99.18% 103.71% 83.83% 79.16% 92.50% 86.73% 100.00%
PBT 3,055 3,303 3,214 1,402 1,497 1,684 1,578 11.63%
  YoY % -7.51% 2.77% 129.24% -6.35% -11.10% 6.72% -
  Horiz. % 193.60% 209.32% 203.68% 88.85% 94.87% 106.72% 100.00%
Tax -1,435 -760 -1,483 -259 524 -886 -463 20.74%
  YoY % -88.82% 48.75% -472.59% -149.43% 159.14% -91.36% -
  Horiz. % 309.94% 164.15% 320.30% 55.94% -113.17% 191.36% 100.00%
NP 1,620 2,543 1,731 1,143 2,021 798 1,115 6.42%
  YoY % -36.30% 46.91% 51.44% -43.44% 153.26% -28.43% -
  Horiz. % 145.29% 228.07% 155.25% 102.51% 181.26% 71.57% 100.00%
NP to SH 1,620 2,543 1,731 1,143 2,021 798 1,215 4.91%
  YoY % -36.30% 46.91% 51.44% -43.44% 153.26% -34.32% -
  Horiz. % 133.33% 209.30% 142.47% 94.07% 166.34% 65.68% 100.00%
Tax Rate 46.97 % 23.01 % 46.14 % 18.47 % -35.00 % 52.61 % 29.34 % 8.15%
  YoY % 104.13% -50.13% 149.81% 152.77% -166.53% 79.31% -
  Horiz. % 160.09% 78.43% 157.26% 62.95% -119.29% 179.31% 100.00%
Total Cost 66,462 68,648 55,812 53,195 61,477 58,738 67,529 -0.26%
  YoY % -3.18% 23.00% 4.92% -13.47% 4.66% -13.02% -
  Horiz. % 98.42% 101.66% 82.65% 78.77% 91.04% 86.98% 100.00%
Net Worth 216,951 214,901 209,510 128,662 128,672 121,654 129,437 8.99%
  YoY % 0.95% 2.57% 62.84% -0.01% 5.77% -6.01% -
  Horiz. % 167.61% 166.03% 161.86% 99.40% 99.41% 93.99% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 216,951 214,901 209,510 128,662 128,672 121,654 129,437 8.99%
  YoY % 0.95% 2.57% 62.84% -0.01% 5.77% -6.01% -
  Horiz. % 167.61% 166.03% 161.86% 99.40% 99.41% 93.99% 100.00%
NOSH 71,365 59,694 59,689 59,842 59,296 60,827 61,055 2.63%
  YoY % 19.55% 0.01% -0.26% 0.92% -2.52% -0.37% -
  Horiz. % 116.89% 97.77% 97.76% 98.01% 97.12% 99.63% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.38 % 3.57 % 3.01 % 2.10 % 3.18 % 1.34 % 1.62 % 6.62%
  YoY % -33.33% 18.60% 43.33% -33.96% 137.31% -17.28% -
  Horiz. % 146.91% 220.37% 185.80% 129.63% 196.30% 82.72% 100.00%
ROE 0.75 % 1.18 % 0.83 % 0.89 % 1.57 % 0.66 % 0.94 % -3.69%
  YoY % -36.44% 42.17% -6.74% -43.31% 137.88% -29.79% -
  Horiz. % 79.79% 125.53% 88.30% 94.68% 167.02% 70.21% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.40 119.26 96.40 90.80 107.09 97.88 112.43 -2.70%
  YoY % -20.01% 23.71% 6.17% -15.21% 9.41% -12.94% -
  Horiz. % 84.85% 106.07% 85.74% 80.76% 95.25% 87.06% 100.00%
EPS 2.27 4.26 2.90 1.91 3.38 2.28 1.99 2.22%
  YoY % -46.71% 46.90% 51.83% -43.49% 48.25% 14.57% -
  Horiz. % 114.07% 214.07% 145.73% 95.98% 169.85% 114.57% 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 3.0400 3.6000 3.5100 2.1500 2.1700 2.0000 2.1200 6.19%
  YoY % -15.56% 2.56% 63.26% -0.92% 8.50% -5.66% -
  Horiz. % 143.40% 169.81% 165.57% 101.42% 102.36% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 39.14 40.93 33.08 31.24 36.50 34.23 39.46 -0.14%
  YoY % -4.37% 23.73% 5.89% -14.41% 6.63% -13.25% -
  Horiz. % 99.19% 103.73% 83.83% 79.17% 92.50% 86.75% 100.00%
EPS 0.93 1.46 1.00 0.66 1.16 0.46 0.70 4.85%
  YoY % -36.30% 46.00% 51.52% -43.10% 152.17% -34.29% -
  Horiz. % 132.86% 208.57% 142.86% 94.29% 165.71% 65.71% 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 1.2472 1.2354 1.2045 0.7397 0.7397 0.6994 0.7441 8.99%
  YoY % 0.96% 2.57% 62.84% 0.00% 5.76% -6.01% -
  Horiz. % 167.61% 166.03% 161.87% 99.41% 99.41% 93.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 0.4900 -
P/RPS 1.28 1.02 0.72 0.53 0.41 0.39 0.44 19.47%
  YoY % 25.49% 41.67% 35.85% 29.27% 5.13% -11.36% -
  Horiz. % 290.91% 231.82% 163.64% 120.45% 93.18% 88.64% 100.00%
P/EPS 53.74 28.64 23.79 25.13 12.91 28.97 24.62 13.89%
  YoY % 87.64% 20.39% -5.33% 94.66% -55.44% 17.67% -
  Horiz. % 218.28% 116.33% 96.63% 102.07% 52.44% 117.67% 100.00%
EY 1.86 3.49 4.20 3.98 7.75 3.45 4.06 -12.19%
  YoY % -46.70% -16.90% 5.53% -48.65% 124.64% -15.02% -
  Horiz. % 45.81% 85.96% 103.45% 98.03% 190.89% 84.98% 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 0.40 0.34 0.20 0.22 0.20 0.19 0.23 9.66%
  YoY % 17.65% 70.00% -9.09% 10.00% 5.26% -17.39% -
  Horiz. % 173.91% 147.83% 86.96% 95.65% 86.96% 82.61% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 0.6900 -
P/RPS 1.12 1.40 0.62 0.47 0.37 0.50 0.61 10.65%
  YoY % -20.00% 125.81% 31.91% 27.03% -26.00% -18.03% -
  Horiz. % 183.61% 229.51% 101.64% 77.05% 60.66% 81.97% 100.00%
P/EPS 47.14 39.20 20.69 22.51 11.74 37.35 34.67 5.25%
  YoY % 20.26% 89.46% -8.09% 91.74% -68.57% 7.73% -
  Horiz. % 135.97% 113.07% 59.68% 64.93% 33.86% 107.73% 100.00%
EY 2.12 2.55 4.83 4.44 8.52 2.68 2.88 -4.98%
  YoY % -16.86% -47.20% 8.78% -47.89% 217.91% -6.94% -
  Horiz. % 73.61% 88.54% 167.71% 154.17% 295.83% 93.06% 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 0.35 0.46 0.17 0.20 0.18 0.25 0.33 0.99%
  YoY % -23.91% 170.59% -15.00% 11.11% -28.00% -24.24% -
  Horiz. % 106.06% 139.39% 51.52% 60.61% 54.55% 75.76% 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.
 


 

386  354  511  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers