Highlights

[PWF] YoY Quarter Result on 2012-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     254.20%    YoY -     751.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 67,108 64,272 70,761 52,287 62,988 69,798 70,848 -0.90%
  YoY % 4.41% -9.17% 35.33% -16.99% -9.76% -1.48% -
  Horiz. % 94.72% 90.72% 99.88% 73.80% 88.91% 98.52% 100.00%
PBT -1,736 1,493 2,490 4,465 -481 1,629 143 -
  YoY % -216.28% -40.04% -44.23% 1,028.27% -129.53% 1,039.16% -
  Horiz. % -1,213.99% 1,044.06% 1,741.26% 3,122.38% -336.36% 1,139.16% 100.00%
Tax 100 -378 -1,838 679 -308 -3,663 -719 -
  YoY % 126.46% 79.43% -370.69% 320.45% 91.59% -409.46% -
  Horiz. % -13.91% 52.57% 255.63% -94.44% 42.84% 509.46% 100.00%
NP -1,636 1,115 652 5,144 -789 -2,034 -576 18.99%
  YoY % -246.73% 71.01% -87.33% 751.96% 61.21% -253.12% -
  Horiz. % 284.03% -193.58% -113.19% -893.06% 136.98% 353.12% 100.00%
NP to SH -1,636 1,115 271 5,144 -789 -2,034 -551 19.88%
  YoY % -246.73% 311.44% -94.73% 751.96% 61.21% -269.15% -
  Horiz. % 296.91% -202.36% -49.18% -933.58% 143.19% 369.15% 100.00%
Tax Rate - % 25.32 % 73.82 % -15.21 % - % 224.86 % 502.80 % -
  YoY % 0.00% -65.70% 585.34% 0.00% 0.00% -55.28% -
  Horiz. % 0.00% 5.04% 14.68% -3.03% 0.00% 44.72% 100.00%
Total Cost 68,744 63,157 70,109 47,143 63,777 71,832 71,424 -0.64%
  YoY % 8.85% -9.92% 48.72% -26.08% -11.21% 0.57% -
  Horiz. % 96.25% 88.43% 98.16% 66.00% 89.29% 100.57% 100.00%
Net Worth 207,563 172,968 179,117 216,619 128,112 127,763 129,791 8.14%
  YoY % 20.00% -3.43% -17.31% 69.09% 0.27% -1.56% -
  Horiz. % 159.92% 133.27% 138.00% 166.90% 98.71% 98.44% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,324 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 207,563 172,968 179,117 216,619 128,112 127,763 129,791 8.14%
  YoY % 20.00% -3.43% -17.31% 69.09% 0.27% -1.56% -
  Horiz. % 159.92% 133.27% 138.00% 166.90% 98.71% 98.44% 100.00%
NOSH 72,070 57,656 59,705 59,674 59,865 60,839 61,222 2.75%
  YoY % 25.00% -3.43% 0.05% -0.32% -1.60% -0.62% -
  Horiz. % 117.72% 94.18% 97.52% 97.47% 97.78% 99.38% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.44 % 1.73 % 0.92 % 9.84 % -1.25 % -2.91 % -0.81 % 20.17%
  YoY % -241.04% 88.04% -90.65% 887.20% 57.04% -259.26% -
  Horiz. % 301.23% -213.58% -113.58% -1,214.81% 154.32% 359.26% 100.00%
ROE -0.79 % 0.64 % 0.15 % 2.37 % -0.62 % -1.59 % -0.42 % 11.10%
  YoY % -223.44% 326.67% -93.67% 482.26% 61.01% -278.57% -
  Horiz. % 188.10% -152.38% -35.71% -564.29% 147.62% 378.57% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 93.11 111.47 118.52 87.62 105.22 114.72 115.72 -3.56%
  YoY % -16.47% -5.95% 35.27% -16.73% -8.28% -0.86% -
  Horiz. % 80.46% 96.33% 102.42% 75.72% 90.93% 99.14% 100.00%
EPS -2.27 1.65 1.09 8.61 -1.19 -3.40 -0.90 16.66%
  YoY % -237.58% 51.38% -87.34% 823.53% 65.00% -277.78% -
  Horiz. % 252.22% -183.33% -121.11% -956.67% 132.22% 377.78% 100.00%
DPS 6.00 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. % 100.00% - - - - - -
NAPS 2.8800 3.0000 3.0000 3.6300 2.1400 2.1000 2.1200 5.24%
  YoY % -4.00% 0.00% -17.36% 69.63% 1.90% -0.94% -
  Horiz. % 135.85% 141.51% 141.51% 171.23% 100.94% 99.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.82 34.31 37.77 27.91 33.62 37.26 37.82 -0.90%
  YoY % 4.40% -9.16% 35.33% -16.98% -9.77% -1.48% -
  Horiz. % 94.71% 90.72% 99.87% 73.80% 88.89% 98.52% 100.00%
EPS -0.87 0.60 0.14 2.75 -0.42 -1.09 -0.29 20.08%
  YoY % -245.00% 328.57% -94.91% 754.76% 61.47% -275.86% -
  Horiz. % 300.00% -206.90% -48.28% -948.28% 144.83% 375.86% 100.00%
DPS 2.31 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. % 100.00% - - - - - -
NAPS 1.1079 0.9233 0.9561 1.1563 0.6838 0.6820 0.6928 8.14%
  YoY % 19.99% -3.43% -17.31% 69.10% 0.26% -1.56% -
  Horiz. % 159.92% 133.27% 138.01% 166.90% 98.70% 98.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 0.4900 -
P/RPS 1.34 1.33 0.71 0.48 0.47 0.44 0.42 21.32%
  YoY % 0.75% 87.32% 47.92% 2.13% 6.82% 4.76% -
  Horiz. % 319.05% 316.67% 169.05% 114.29% 111.90% 104.76% 100.00%
P/EPS -55.07 76.53 185.07 4.87 -37.18 -15.25 -54.44 0.19%
  YoY % -171.96% -58.65% 3,700.21% 113.10% -143.80% 71.99% -
  Horiz. % 101.16% -140.58% -339.95% -8.95% 68.30% 28.01% 100.00%
EY -1.82 1.31 0.54 20.52 -2.69 -6.56 -1.84 -0.18%
  YoY % -238.93% 142.59% -97.37% 862.83% 58.99% -256.52% -
  Horiz. % 98.91% -71.20% -29.35% -1,115.22% 146.20% 356.52% 100.00%
DY 4.80 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. % 100.00% - - - - - -
P/NAPS 0.43 0.49 0.28 0.12 0.23 0.24 0.23 10.99%
  YoY % -12.24% 75.00% 133.33% -47.83% -4.17% 4.35% -
  Horiz. % 186.96% 213.04% 121.74% 52.17% 100.00% 104.35% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 0.4400 -
P/RPS 1.39 1.32 0.68 0.50 0.48 0.41 0.38 24.12%
  YoY % 5.30% 94.12% 36.00% 4.17% 17.07% 7.89% -
  Horiz. % 365.79% 347.37% 178.95% 131.58% 126.32% 107.89% 100.00%
P/EPS -56.83 76.01 176.25 5.05 -37.94 -14.06 -48.89 2.54%
  YoY % -174.77% -56.87% 3,390.10% 113.31% -169.84% 71.24% -
  Horiz. % 116.24% -155.47% -360.50% -10.33% 77.60% 28.76% 100.00%
EY -1.76 1.32 0.57 19.82 -2.64 -7.11 -2.05 -2.51%
  YoY % -233.33% 131.58% -97.12% 850.76% 62.87% -246.83% -
  Horiz. % 85.85% -64.39% -27.80% -966.83% 128.78% 346.83% 100.00%
DY 4.65 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. % 100.00% - - - - - -
P/NAPS 0.45 0.49 0.27 0.12 0.23 0.22 0.21 13.54%
  YoY % -8.16% 81.48% 125.00% -47.83% 4.55% 4.76% -
  Horiz. % 214.29% 233.33% 128.57% 57.14% 109.52% 104.76% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS