Highlights

[PWF] YoY Quarter Result on 2012-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -391.86%    YoY -     -345.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 78,517 73,350 73,568 55,478 68,440 71,517 67,787 2.48%
  YoY % 7.04% -0.30% 32.61% -18.94% -4.30% 5.50% -
  Horiz. % 115.83% 108.21% 108.53% 81.84% 100.96% 105.50% 100.00%
PBT 3,597 5,930 1,999 -2,982 2,423 1,363 679 32.02%
  YoY % -39.34% 196.65% 167.04% -223.07% 77.77% 100.74% -
  Horiz. % 529.75% 873.34% 294.40% -439.18% 356.85% 200.74% 100.00%
Tax -836 -2,181 -371 -354 -1,065 -1,293 -127 36.88%
  YoY % 61.67% -487.87% -4.80% 66.76% 17.63% -918.11% -
  Horiz. % 658.27% 1,717.32% 292.13% 278.74% 838.58% 1,018.11% 100.00%
NP 2,761 3,749 1,628 -3,336 1,358 70 552 30.76%
  YoY % -26.35% 130.28% 148.80% -345.66% 1,840.00% -87.32% -
  Horiz. % 500.18% 679.17% 294.93% -604.35% 246.01% 12.68% 100.00%
NP to SH 2,761 3,749 1,628 -3,336 1,358 70 498 33.02%
  YoY % -26.35% 130.28% 148.80% -345.66% 1,840.00% -85.94% -
  Horiz. % 554.42% 752.81% 326.91% -669.88% 272.69% 14.06% 100.00%
Tax Rate 23.24 % 36.78 % 18.56 % - % 43.95 % 94.86 % 18.70 % 3.69%
  YoY % -36.81% 98.17% 0.00% 0.00% -53.67% 407.27% -
  Horiz. % 124.28% 196.68% 99.25% 0.00% 235.03% 507.27% 100.00%
Total Cost 75,756 69,601 71,940 58,814 67,082 71,447 67,235 2.01%
  YoY % 8.84% -3.25% 22.32% -12.33% -6.11% 6.26% -
  Horiz. % 112.67% 103.52% 107.00% 87.48% 99.77% 106.26% 100.00%
Net Worth 222,033 221,125 210,506 125,548 82,181 121,714 129,358 9.42%
  YoY % 0.41% 5.04% 67.67% 52.77% -32.48% -5.91% -
  Horiz. % 171.64% 170.94% 162.73% 97.05% 63.53% 94.09% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 222,033 221,125 210,506 125,548 82,181 121,714 129,358 9.42%
  YoY % 0.41% 5.04% 67.67% 52.77% -32.48% -5.91% -
  Horiz. % 171.64% 170.94% 162.73% 97.05% 63.53% 94.09% 100.00%
NOSH 72,088 59,602 59,633 59,784 41,090 60,857 60,731 2.90%
  YoY % 20.95% -0.05% -0.25% 45.49% -32.48% 0.21% -
  Horiz. % 118.70% 98.14% 98.19% 98.44% 67.66% 100.21% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.52 % 5.11 % 2.21 % -6.01 % 1.98 % 0.10 % 0.81 % 27.73%
  YoY % -31.12% 131.22% 136.77% -403.54% 1,880.00% -87.65% -
  Horiz. % 434.57% 630.86% 272.84% -741.98% 244.44% 12.35% 100.00%
ROE 1.24 % 1.70 % 0.77 % -2.66 % 1.65 % 0.06 % 0.38 % 21.78%
  YoY % -27.06% 120.78% 128.95% -261.21% 2,650.00% -84.21% -
  Horiz. % 326.32% 447.37% 202.63% -700.00% 434.21% 15.79% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 108.92 123.07 123.37 92.80 166.56 117.52 111.62 -0.41%
  YoY % -11.50% -0.24% 32.94% -44.28% 41.73% 5.29% -
  Horiz. % 97.58% 110.26% 110.53% 83.14% 149.22% 105.29% 100.00%
EPS 3.83 6.29 2.73 -5.58 2.37 1.15 0.82 29.27%
  YoY % -39.11% 130.40% 148.92% -335.44% 106.09% 40.24% -
  Horiz. % 467.07% 767.07% 332.93% -680.49% 289.02% 140.24% 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 3.0800 3.7100 3.5300 2.1000 2.0000 2.0000 2.1300 6.34%
  YoY % -16.98% 5.10% 68.10% 5.00% 0.00% -6.10% -
  Horiz. % 144.60% 174.18% 165.73% 98.59% 93.90% 93.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.14 42.17 42.29 31.89 39.35 41.11 38.97 2.48%
  YoY % 7.04% -0.28% 32.61% -18.96% -4.28% 5.49% -
  Horiz. % 115.83% 108.21% 108.52% 81.83% 100.98% 105.49% 100.00%
EPS 1.59 2.16 0.94 -1.92 0.78 0.04 0.29 32.77%
  YoY % -26.39% 129.79% 148.96% -346.15% 1,850.00% -86.21% -
  Horiz. % 548.28% 744.83% 324.14% -662.07% 268.97% 13.79% 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 1.2764 1.2712 1.2102 0.7218 0.4725 0.6997 0.7437 9.42%
  YoY % 0.41% 5.04% 67.66% 52.76% -32.47% -5.92% -
  Horiz. % 171.63% 170.93% 162.73% 97.06% 63.53% 94.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1500 1.7000 0.6350 0.4400 0.4500 0.4800 0.4400 -
P/RPS 1.06 1.38 0.51 0.47 0.27 0.41 0.39 18.12%
  YoY % -23.19% 170.59% 8.51% 74.07% -34.15% 5.13% -
  Horiz. % 271.79% 353.85% 130.77% 120.51% 69.23% 105.13% 100.00%
P/EPS 30.03 27.03 23.26 -7.89 13.62 417.31 53.66 -9.22%
  YoY % 11.10% 16.21% 394.80% -157.93% -96.74% 677.69% -
  Horiz. % 55.96% 50.37% 43.35% -14.70% 25.38% 777.69% 100.00%
EY 3.33 3.70 4.30 -12.68 7.34 0.24 1.86 10.19%
  YoY % -10.00% -13.95% 133.91% -272.75% 2,958.33% -87.10% -
  Horiz. % 179.03% 198.92% 231.18% -681.72% 394.62% 12.90% 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 0.37 0.46 0.18 0.21 0.23 0.24 0.21 9.90%
  YoY % -19.57% 155.56% -14.29% -8.70% -4.17% 14.29% -
  Horiz. % 176.19% 219.05% 85.71% 100.00% 109.52% 114.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.2900 1.5700 0.7500 0.4800 0.4200 0.4200 0.4900 -
P/RPS 1.18 1.28 0.61 0.52 0.25 0.36 0.44 17.86%
  YoY % -7.81% 109.84% 17.31% 108.00% -30.56% -18.18% -
  Horiz. % 268.18% 290.91% 138.64% 118.18% 56.82% 81.82% 100.00%
P/EPS 33.68 24.96 27.47 -8.60 12.71 365.14 59.76 -9.11%
  YoY % 34.94% -9.14% 419.42% -167.66% -96.52% 511.01% -
  Horiz. % 56.36% 41.77% 45.97% -14.39% 21.27% 611.01% 100.00%
EY 2.97 4.01 3.64 -11.63 7.87 0.27 1.67 10.07%
  YoY % -25.94% 10.16% 131.30% -247.78% 2,814.81% -83.83% -
  Horiz. % 177.84% 240.12% 217.96% -696.41% 471.26% 16.17% 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 0.42 0.21 0.23 0.21 0.21 0.23 10.55%
  YoY % 0.00% 100.00% -8.70% 9.52% 0.00% -8.70% -
  Horiz. % 182.61% 182.61% 91.30% 100.00% 91.30% 91.30% 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