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 - 173,946
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.58 36.95 40.68 30.06 36.21 40.13 40.73 -0.90%
  YoY % 4.41% -9.17% 35.33% -16.98% -9.77% -1.47% -
  Horiz. % 94.72% 90.72% 99.88% 73.80% 88.90% 98.53% 100.00%
EPS -0.94 0.64 0.16 2.96 -0.45 -1.17 -0.32 19.66%
  YoY % -246.88% 300.00% -94.59% 757.78% 61.54% -265.62% -
  Horiz. % 293.75% -200.00% -50.00% -925.00% 140.62% 365.62% 100.00%
DPS 2.49 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 1.1933 0.9944 1.0297 1.2453 0.7365 0.7345 0.7462 8.14%
  YoY % 20.00% -3.43% -17.31% 69.08% 0.27% -1.57% -
  Horiz. % 159.92% 133.26% 137.99% 166.89% 98.70% 98.43% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers