Highlights

[PWF] YoY Quarter Result on 2011-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -32.81%    YoY -     1,840.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 73,350 73,568 55,478 68,440 71,517 67,787 81,174 -1.67%
  YoY % -0.30% 32.61% -18.94% -4.30% 5.50% -16.49% -
  Horiz. % 90.36% 90.63% 68.34% 84.31% 88.10% 83.51% 100.00%
PBT 5,930 1,999 -2,982 2,423 1,363 679 4,344 5.32%
  YoY % 196.65% 167.04% -223.07% 77.77% 100.74% -84.37% -
  Horiz. % 136.51% 46.02% -68.65% 55.78% 31.38% 15.63% 100.00%
Tax -2,181 -371 -354 -1,065 -1,293 -127 -2,600 -2.89%
  YoY % -487.87% -4.80% 66.76% 17.63% -918.11% 95.12% -
  Horiz. % 83.88% 14.27% 13.62% 40.96% 49.73% 4.88% 100.00%
NP 3,749 1,628 -3,336 1,358 70 552 1,744 13.60%
  YoY % 130.28% 148.80% -345.66% 1,840.00% -87.32% -68.35% -
  Horiz. % 214.97% 93.35% -191.28% 77.87% 4.01% 31.65% 100.00%
NP to SH 3,749 1,628 -3,336 1,358 70 498 1,560 15.73%
  YoY % 130.28% 148.80% -345.66% 1,840.00% -85.94% -68.08% -
  Horiz. % 240.32% 104.36% -213.85% 87.05% 4.49% 31.92% 100.00%
Tax Rate 36.78 % 18.56 % - % 43.95 % 94.86 % 18.70 % 59.85 % -7.79%
  YoY % 98.17% 0.00% 0.00% -53.67% 407.27% -68.76% -
  Horiz. % 61.45% 31.01% 0.00% 73.43% 158.50% 31.24% 100.00%
Total Cost 69,601 71,940 58,814 67,082 71,447 67,235 79,430 -2.18%
  YoY % -3.25% 22.32% -12.33% -6.11% 6.26% -15.35% -
  Horiz. % 87.63% 90.57% 74.05% 84.45% 89.95% 84.65% 100.00%
Net Worth 221,125 210,506 125,548 82,181 121,714 129,358 135,890 8.45%
  YoY % 5.04% 67.67% 52.77% -32.48% -5.91% -4.81% -
  Horiz. % 162.72% 154.91% 92.39% 60.48% 89.57% 95.19% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 221,125 210,506 125,548 82,181 121,714 129,358 135,890 8.45%
  YoY % 5.04% 67.67% 52.77% -32.48% -5.91% -4.81% -
  Horiz. % 162.72% 154.91% 92.39% 60.48% 89.57% 95.19% 100.00%
NOSH 59,602 59,633 59,784 41,090 60,857 60,731 60,937 -0.37%
  YoY % -0.05% -0.25% 45.49% -32.48% 0.21% -0.34% -
  Horiz. % 97.81% 97.86% 98.11% 67.43% 99.87% 99.66% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.11 % 2.21 % -6.01 % 1.98 % 0.10 % 0.81 % 2.15 % 15.51%
  YoY % 131.22% 136.77% -403.54% 1,880.00% -87.65% -62.33% -
  Horiz. % 237.67% 102.79% -279.53% 92.09% 4.65% 37.67% 100.00%
ROE 1.70 % 0.77 % -2.66 % 1.65 % 0.06 % 0.38 % 1.15 % 6.73%
  YoY % 120.78% 128.95% -261.21% 2,650.00% -84.21% -66.96% -
  Horiz. % 147.83% 66.96% -231.30% 143.48% 5.22% 33.04% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 123.07 123.37 92.80 166.56 117.52 111.62 133.21 -1.31%
  YoY % -0.24% 32.94% -44.28% 41.73% 5.29% -16.21% -
  Horiz. % 92.39% 92.61% 69.66% 125.04% 88.22% 83.79% 100.00%
EPS 6.29 2.73 -5.58 2.37 1.15 0.82 2.56 16.16%
  YoY % 130.40% 148.92% -335.44% 106.09% 40.24% -67.97% -
  Horiz. % 245.70% 106.64% -217.97% 92.58% 44.92% 32.03% 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 3.7100 3.5300 2.1000 2.0000 2.0000 2.1300 2.2300 8.85%
  YoY % 5.10% 68.10% 5.00% 0.00% -6.10% -4.48% -
  Horiz. % 166.37% 158.30% 94.17% 89.69% 89.69% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.17 42.29 31.89 39.35 41.11 38.97 46.67 -1.67%
  YoY % -0.28% 32.61% -18.96% -4.28% 5.49% -16.50% -
  Horiz. % 90.36% 90.61% 68.33% 84.32% 88.09% 83.50% 100.00%
EPS 2.16 0.94 -1.92 0.78 0.04 0.29 0.90 15.70%
  YoY % 129.79% 148.96% -346.15% 1,850.00% -86.21% -67.78% -
  Horiz. % 240.00% 104.44% -213.33% 86.67% 4.44% 32.22% 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 1.2712 1.2102 0.7218 0.4725 0.6997 0.7437 0.7812 8.45%
  YoY % 5.04% 67.66% 52.76% -32.47% -5.92% -4.80% -
  Horiz. % 162.72% 154.92% 92.40% 60.48% 89.57% 95.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.7000 0.6350 0.4400 0.4500 0.4800 0.4400 0.5000 -
P/RPS 1.38 0.51 0.47 0.27 0.41 0.39 0.38 23.97%
  YoY % 170.59% 8.51% 74.07% -34.15% 5.13% 2.63% -
  Horiz. % 363.16% 134.21% 123.68% 71.05% 107.89% 102.63% 100.00%
P/EPS 27.03 23.26 -7.89 13.62 417.31 53.66 19.53 5.56%
  YoY % 16.21% 394.80% -157.93% -96.74% 677.69% 174.76% -
  Horiz. % 138.40% 119.10% -40.40% 69.74% 2,136.76% 274.76% 100.00%
EY 3.70 4.30 -12.68 7.34 0.24 1.86 5.12 -5.27%
  YoY % -13.95% 133.91% -272.75% 2,958.33% -87.10% -63.67% -
  Horiz. % 72.27% 83.98% -247.66% 143.36% 4.69% 36.33% 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 0.18 0.21 0.23 0.24 0.21 0.22 13.07%
  YoY % 155.56% -14.29% -8.70% -4.17% 14.29% -4.55% -
  Horiz. % 209.09% 81.82% 95.45% 104.55% 109.09% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.5700 0.7500 0.4800 0.4200 0.4200 0.4900 0.6500 -
P/RPS 1.28 0.61 0.52 0.25 0.36 0.44 0.49 17.35%
  YoY % 109.84% 17.31% 108.00% -30.56% -18.18% -10.20% -
  Horiz. % 261.22% 124.49% 106.12% 51.02% 73.47% 89.80% 100.00%
P/EPS 24.96 27.47 -8.60 12.71 365.14 59.76 25.39 -0.28%
  YoY % -9.14% 419.42% -167.66% -96.52% 511.01% 135.37% -
  Horiz. % 98.31% 108.19% -33.87% 50.06% 1,438.13% 235.37% 100.00%
EY 4.01 3.64 -11.63 7.87 0.27 1.67 3.94 0.29%
  YoY % 10.16% 131.30% -247.78% 2,814.81% -83.83% -57.61% -
  Horiz. % 101.78% 92.39% -295.18% 199.75% 6.85% 42.39% 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 0.42 0.21 0.23 0.21 0.21 0.23 0.29 6.36%
  YoY % 100.00% -8.70% 9.52% 0.00% -8.70% -20.69% -
  Horiz. % 144.83% 72.41% 79.31% 72.41% 72.41% 79.31% 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.
 


 

245  588  507  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.1550.00 
 MYEG 1.20-0.10 
 SAPNRG 0.23-0.005 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 MTOUCHE 0.16-0.015 
 XOX 0.045-0.005 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers