Highlights

[PWF] YoY Quarter Result on 2010-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -3,005.71%    YoY -     -269.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 70,761 52,287 62,988 69,798 70,848 84,036 90,293 -3.98%
  YoY % 35.33% -16.99% -9.76% -1.48% -15.69% -6.93% -
  Horiz. % 78.37% 57.91% 69.76% 77.30% 78.46% 93.07% 100.00%
PBT 2,490 4,465 -481 1,629 143 -772 1,269 11.88%
  YoY % -44.23% 1,028.27% -129.53% 1,039.16% 118.52% -160.84% -
  Horiz. % 196.22% 351.85% -37.90% 128.37% 11.27% -60.84% 100.00%
Tax -1,838 679 -308 -3,663 -719 1,464 1,635 -
  YoY % -370.69% 320.45% 91.59% -409.46% -149.11% -10.46% -
  Horiz. % -112.42% 41.53% -18.84% -224.04% -43.98% 89.54% 100.00%
NP 652 5,144 -789 -2,034 -576 692 2,904 -22.02%
  YoY % -87.33% 751.96% 61.21% -253.12% -183.24% -76.17% -
  Horiz. % 22.45% 177.13% -27.17% -70.04% -19.83% 23.83% 100.00%
NP to SH 271 5,144 -789 -2,034 -551 580 2,593 -31.34%
  YoY % -94.73% 751.96% 61.21% -269.15% -195.00% -77.63% -
  Horiz. % 10.45% 198.38% -30.43% -78.44% -21.25% 22.37% 100.00%
Tax Rate 73.82 % -15.21 % - % 224.86 % 502.80 % - % -128.84 % -
  YoY % 585.34% 0.00% 0.00% -55.28% 0.00% 0.00% -
  Horiz. % -57.30% 11.81% 0.00% -174.53% -390.25% 0.00% 100.00%
Total Cost 70,109 47,143 63,777 71,832 71,424 83,344 87,389 -3.60%
  YoY % 48.72% -26.08% -11.21% 0.57% -14.30% -4.63% -
  Horiz. % 80.23% 53.95% 72.98% 82.20% 81.73% 95.37% 100.00%
Net Worth 179,117 216,619 128,112 127,763 129,791 121,690 121,909 6.62%
  YoY % -17.31% 69.09% 0.27% -1.56% 6.66% -0.18% -
  Horiz. % 146.93% 177.69% 105.09% 104.80% 106.47% 99.82% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 179,117 216,619 128,112 127,763 129,791 121,690 121,909 6.62%
  YoY % -17.31% 69.09% 0.27% -1.56% 6.66% -0.18% -
  Horiz. % 146.93% 177.69% 105.09% 104.80% 106.47% 99.82% 100.00%
NOSH 59,705 59,674 59,865 60,839 61,222 60,845 60,954 -0.34%
  YoY % 0.05% -0.32% -1.60% -0.62% 0.62% -0.18% -
  Horiz. % 97.95% 97.90% 98.21% 99.81% 100.44% 99.82% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.92 % 9.84 % -1.25 % -2.91 % -0.81 % 0.82 % 3.22 % -18.83%
  YoY % -90.65% 887.20% 57.04% -259.26% -198.78% -74.53% -
  Horiz. % 28.57% 305.59% -38.82% -90.37% -25.16% 25.47% 100.00%
ROE 0.15 % 2.37 % -0.62 % -1.59 % -0.42 % 0.48 % 2.13 % -35.71%
  YoY % -93.67% 482.26% 61.01% -278.57% -187.50% -77.46% -
  Horiz. % 7.04% 111.27% -29.11% -74.65% -19.72% 22.54% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 118.52 87.62 105.22 114.72 115.72 138.11 148.13 -3.65%
  YoY % 35.27% -16.73% -8.28% -0.86% -16.21% -6.76% -
  Horiz. % 80.01% 59.15% 71.03% 77.45% 78.12% 93.24% 100.00%
EPS 1.09 8.61 -1.19 -3.40 -0.90 0.95 4.26 -20.31%
  YoY % -87.34% 823.53% 65.00% -277.78% -194.74% -77.70% -
  Horiz. % 25.59% 202.11% -27.93% -79.81% -21.13% 22.30% 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 3.0000 3.6300 2.1400 2.1000 2.1200 2.0000 2.0000 6.98%
  YoY % -17.36% 69.63% 1.90% -0.94% 6.00% 0.00% -
  Horiz. % 150.00% 181.50% 107.00% 105.00% 106.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.68 30.06 36.21 40.13 40.73 48.31 51.91 -3.98%
  YoY % 35.33% -16.98% -9.77% -1.47% -15.69% -6.94% -
  Horiz. % 78.37% 57.91% 69.76% 77.31% 78.46% 93.06% 100.00%
EPS 0.16 2.96 -0.45 -1.17 -0.32 0.33 1.49 -31.03%
  YoY % -94.59% 757.78% 61.54% -265.62% -196.97% -77.85% -
  Horiz. % 10.74% 198.66% -30.20% -78.52% -21.48% 22.15% 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 1.0297 1.2453 0.7365 0.7345 0.7462 0.6996 0.7008 6.62%
  YoY % -17.31% 69.08% 0.27% -1.57% 6.66% -0.17% -
  Horiz. % 146.93% 177.70% 105.09% 104.81% 106.48% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8400 0.4200 0.4900 0.5100 0.4900 0.6000 0.5400 -
P/RPS 0.71 0.48 0.47 0.44 0.42 0.43 0.36 11.97%
  YoY % 47.92% 2.13% 6.82% 4.76% -2.33% 19.44% -
  Horiz. % 197.22% 133.33% 130.56% 122.22% 116.67% 119.44% 100.00%
P/EPS 185.07 4.87 -37.18 -15.25 -54.44 62.94 12.69 56.24%
  YoY % 3,700.21% 113.10% -143.80% 71.99% -186.50% 395.98% -
  Horiz. % 1,458.39% 38.38% -292.99% -120.17% -429.00% 495.98% 100.00%
EY 0.54 20.52 -2.69 -6.56 -1.84 1.59 7.88 -36.00%
  YoY % -97.37% 862.83% 58.99% -256.52% -215.72% -79.82% -
  Horiz. % 6.85% 260.41% -34.14% -83.25% -23.35% 20.18% 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 0.28 0.12 0.23 0.24 0.23 0.30 0.27 0.61%
  YoY % 133.33% -47.83% -4.17% 4.35% -23.33% 11.11% -
  Horiz. % 103.70% 44.44% 85.19% 88.89% 85.19% 111.11% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.8000 0.4350 0.5000 0.4700 0.4400 0.5600 0.5800 -
P/RPS 0.68 0.50 0.48 0.41 0.38 0.41 0.39 9.70%
  YoY % 36.00% 4.17% 17.07% 7.89% -7.32% 5.13% -
  Horiz. % 174.36% 128.21% 123.08% 105.13% 97.44% 105.13% 100.00%
P/EPS 176.25 5.05 -37.94 -14.06 -48.89 58.75 13.63 53.15%
  YoY % 3,390.10% 113.31% -169.84% 71.24% -183.22% 331.03% -
  Horiz. % 1,293.10% 37.05% -278.36% -103.15% -358.69% 431.03% 100.00%
EY 0.57 19.82 -2.64 -7.11 -2.05 1.70 7.33 -34.64%
  YoY % -97.12% 850.76% 62.87% -246.83% -220.59% -76.81% -
  Horiz. % 7.78% 270.40% -36.02% -97.00% -27.97% 23.19% 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 0.27 0.12 0.23 0.22 0.21 0.28 0.29 -1.18%
  YoY % 125.00% -47.83% 4.55% 4.76% -25.00% -3.45% -
  Horiz. % 93.10% 41.38% 79.31% 75.86% 72.41% 96.55% 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.
 


 

243  586  507  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.1550.00 
 MYEG 1.21-0.09 
 SAPNRG 0.225-0.01 
 ARMADA 0.38-0.02 
 ALAM 0.13-0.01 
 MTOUCHE 0.16-0.015 
 XOX 0.045-0.005 
 IRIS 0.14-0.005 
 AIRASIA 1.13-0.03 
 PWRWELL 0.355-0.02 

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