Highlights

[PWF] YoY Quarter Result on 2010-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -91.23%    YoY -     -85.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 73,568 55,478 68,440 71,517 67,787 81,174 75,675 -0.47%
  YoY % 32.61% -18.94% -4.30% 5.50% -16.49% 7.27% -
  Horiz. % 97.22% 73.31% 90.44% 94.51% 89.58% 107.27% 100.00%
PBT 1,999 -2,982 2,423 1,363 679 4,344 3,106 -7.08%
  YoY % 167.04% -223.07% 77.77% 100.74% -84.37% 39.86% -
  Horiz. % 64.36% -96.01% 78.01% 43.88% 21.86% 139.86% 100.00%
Tax -371 -354 -1,065 -1,293 -127 -2,600 -1,629 -21.84%
  YoY % -4.80% 66.76% 17.63% -918.11% 95.12% -59.61% -
  Horiz. % 22.77% 21.73% 65.38% 79.37% 7.80% 159.61% 100.00%
NP 1,628 -3,336 1,358 70 552 1,744 1,477 1.63%
  YoY % 148.80% -345.66% 1,840.00% -87.32% -68.35% 18.08% -
  Horiz. % 110.22% -225.86% 91.94% 4.74% 37.37% 118.08% 100.00%
NP to SH 1,628 -3,336 1,358 70 498 1,560 606 17.89%
  YoY % 148.80% -345.66% 1,840.00% -85.94% -68.08% 157.43% -
  Horiz. % 268.65% -550.50% 224.09% 11.55% 82.18% 257.43% 100.00%
Tax Rate 18.56 % - % 43.95 % 94.86 % 18.70 % 59.85 % 52.45 % -15.88%
  YoY % 0.00% 0.00% -53.67% 407.27% -68.76% 14.11% -
  Horiz. % 35.39% 0.00% 83.79% 180.86% 35.65% 114.11% 100.00%
Total Cost 71,940 58,814 67,082 71,447 67,235 79,430 74,198 -0.51%
  YoY % 22.32% -12.33% -6.11% 6.26% -15.35% 7.05% -
  Horiz. % 96.96% 79.27% 90.41% 96.29% 90.62% 107.05% 100.00%
Net Worth 210,506 125,548 82,181 121,714 129,358 135,890 104,672 12.34%
  YoY % 67.67% 52.77% -32.48% -5.91% -4.81% 29.82% -
  Horiz. % 201.11% 119.94% 78.51% 116.28% 123.58% 129.82% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 210,506 125,548 82,181 121,714 129,358 135,890 104,672 12.34%
  YoY % 67.67% 52.77% -32.48% -5.91% -4.81% 29.82% -
  Horiz. % 201.11% 119.94% 78.51% 116.28% 123.58% 129.82% 100.00%
NOSH 59,633 59,784 41,090 60,857 60,731 60,937 61,212 -0.43%
  YoY % -0.25% 45.49% -32.48% 0.21% -0.34% -0.45% -
  Horiz. % 97.42% 97.67% 67.13% 99.42% 99.22% 99.55% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.21 % -6.01 % 1.98 % 0.10 % 0.81 % 2.15 % 1.95 % 2.11%
  YoY % 136.77% -403.54% 1,880.00% -87.65% -62.33% 10.26% -
  Horiz. % 113.33% -308.21% 101.54% 5.13% 41.54% 110.26% 100.00%
ROE 0.77 % -2.66 % 1.65 % 0.06 % 0.38 % 1.15 % 0.58 % 4.83%
  YoY % 128.95% -261.21% 2,650.00% -84.21% -66.96% 98.28% -
  Horiz. % 132.76% -458.62% 284.48% 10.34% 65.52% 198.28% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 123.37 92.80 166.56 117.52 111.62 133.21 123.63 -0.04%
  YoY % 32.94% -44.28% 41.73% 5.29% -16.21% 7.75% -
  Horiz. % 99.79% 75.06% 134.72% 95.06% 90.29% 107.75% 100.00%
EPS 2.73 -5.58 2.37 1.15 0.82 2.56 0.99 18.40%
  YoY % 148.92% -335.44% 106.09% 40.24% -67.97% 158.59% -
  Horiz. % 275.76% -563.64% 239.39% 116.16% 82.83% 258.59% 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 3.5300 2.1000 2.0000 2.0000 2.1300 2.2300 1.7100 12.83%
  YoY % 68.10% 5.00% 0.00% -6.10% -4.48% 30.41% -
  Horiz. % 206.43% 122.81% 116.96% 116.96% 124.56% 130.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.29 31.89 39.35 41.11 38.97 46.67 43.50 -0.47%
  YoY % 32.61% -18.96% -4.28% 5.49% -16.50% 7.29% -
  Horiz. % 97.22% 73.31% 90.46% 94.51% 89.59% 107.29% 100.00%
EPS 0.94 -1.92 0.78 0.04 0.29 0.90 0.35 17.88%
  YoY % 148.96% -346.15% 1,850.00% -86.21% -67.78% 157.14% -
  Horiz. % 268.57% -548.57% 222.86% 11.43% 82.86% 257.14% 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 1.2102 0.7218 0.4725 0.6997 0.7437 0.7812 0.6018 12.34%
  YoY % 67.66% 52.76% -32.47% -5.92% -4.80% 29.81% -
  Horiz. % 201.10% 119.94% 78.51% 116.27% 123.58% 129.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.6350 0.4400 0.4500 0.4800 0.4400 0.5000 0.6000 -
P/RPS 0.51 0.47 0.27 0.41 0.39 0.38 0.49 0.67%
  YoY % 8.51% 74.07% -34.15% 5.13% 2.63% -22.45% -
  Horiz. % 104.08% 95.92% 55.10% 83.67% 79.59% 77.55% 100.00%
P/EPS 23.26 -7.89 13.62 417.31 53.66 19.53 60.61 -14.74%
  YoY % 394.80% -157.93% -96.74% 677.69% 174.76% -67.78% -
  Horiz. % 38.38% -13.02% 22.47% 688.52% 88.53% 32.22% 100.00%
EY 4.30 -12.68 7.34 0.24 1.86 5.12 1.65 17.29%
  YoY % 133.91% -272.75% 2,958.33% -87.10% -63.67% 210.30% -
  Horiz. % 260.61% -768.48% 444.85% 14.55% 112.73% 310.30% 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 0.18 0.21 0.23 0.24 0.21 0.22 0.35 -10.48%
  YoY % -14.29% -8.70% -4.17% 14.29% -4.55% -37.14% -
  Horiz. % 51.43% 60.00% 65.71% 68.57% 60.00% 62.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.7500 0.4800 0.4200 0.4200 0.4900 0.6500 0.6200 -
P/RPS 0.61 0.52 0.25 0.36 0.44 0.49 0.50 3.37%
  YoY % 17.31% 108.00% -30.56% -18.18% -10.20% -2.00% -
  Horiz. % 122.00% 104.00% 50.00% 72.00% 88.00% 98.00% 100.00%
P/EPS 27.47 -8.60 12.71 365.14 59.76 25.39 62.63 -12.82%
  YoY % 419.42% -167.66% -96.52% 511.01% 135.37% -59.46% -
  Horiz. % 43.86% -13.73% 20.29% 583.01% 95.42% 40.54% 100.00%
EY 3.64 -11.63 7.87 0.27 1.67 3.94 1.60 14.67%
  YoY % 131.30% -247.78% 2,814.81% -83.83% -57.61% 146.25% -
  Horiz. % 227.50% -726.88% 491.87% 16.88% 104.37% 246.25% 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 0.21 0.23 0.21 0.21 0.23 0.29 0.36 -8.58%
  YoY % -8.70% 9.52% 0.00% -8.70% -20.69% -19.44% -
  Horiz. % 58.33% 63.89% 58.33% 58.33% 63.89% 80.56% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers