Highlights

[PWF] YoY Quarter Result on 2010-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     331.22%    YoY -     221.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 57,270 52,321 69,455 65,098 65,214 83,785 78,180 -5.05%
  YoY % 9.46% -24.67% 6.69% -0.18% -22.17% 7.17% -
  Horiz. % 73.25% 66.92% 88.84% 83.27% 83.42% 107.17% 100.00%
PBT 1,489 -2,536 2,523 2,377 -1,714 -2,871 -952 -
  YoY % 158.71% -200.52% 6.14% 238.68% 40.30% -201.58% -
  Horiz. % -156.41% 266.39% -265.02% -249.68% 180.04% 301.58% 100.00%
Tax -172 -220 -444 -1,103 710 72 181 -
  YoY % 21.82% 50.45% 59.75% -255.35% 886.11% -60.22% -
  Horiz. % -95.03% -121.55% -245.30% -609.39% 392.27% 39.78% 100.00%
NP 1,317 -2,756 2,079 1,274 -1,004 -2,799 -771 -
  YoY % 147.79% -232.56% 63.19% 226.89% 64.13% -263.04% -
  Horiz. % -170.82% 357.46% -269.65% -165.24% 130.22% 363.04% 100.00%
NP to SH 1,698 -2,756 2,079 1,274 -1,051 -2,453 35 90.86%
  YoY % 161.61% -232.56% 63.19% 221.22% 57.15% -7,108.57% -
  Horiz. % 4,851.43% -7,874.29% 5,940.00% 3,640.00% -3,002.86% -7,008.57% 100.00%
Tax Rate 11.55 % - % 17.60 % 46.40 % - % - % - % -
  YoY % 0.00% 0.00% -62.07% 0.00% 0.00% 0.00% -
  Horiz. % 24.89% 0.00% 37.93% 100.00% - - -
Total Cost 55,953 55,077 67,376 63,824 66,218 86,584 78,951 -5.57%
  YoY % 1.59% -18.25% 5.57% -3.62% -23.52% 9.67% -
  Horiz. % 70.87% 69.76% 85.34% 80.84% 83.87% 109.67% 100.00%
Net Worth 267,377 124,946 127,846 121,944 127,578 135,128 95,666 18.67%
  YoY % 113.99% -2.27% 4.84% -4.42% -5.59% 41.25% -
  Horiz. % 279.49% 130.61% 133.64% 127.47% 133.36% 141.25% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 267,377 124,946 127,846 121,944 127,578 135,128 95,666 18.67%
  YoY % 113.99% -2.27% 4.84% -4.42% -5.59% 41.25% -
  Horiz. % 279.49% 130.61% 133.64% 127.47% 133.36% 141.25% 100.00%
NOSH 76,832 59,783 59,741 60,972 60,751 60,868 58,333 4.69%
  YoY % 28.52% 0.07% -2.02% 0.36% -0.19% 4.35% -
  Horiz. % 131.71% 102.49% 102.41% 104.52% 104.15% 104.35% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.30 % -5.27 % 2.99 % 1.96 % -1.54 % -3.34 % -0.99 % -
  YoY % 143.64% -276.25% 52.55% 227.27% 53.89% -237.37% -
  Horiz. % -232.32% 532.32% -302.02% -197.98% 155.56% 337.37% 100.00%
ROE 0.64 % -2.21 % 1.63 % 1.04 % -0.82 % -1.82 % 0.04 % 58.67%
  YoY % 128.96% -235.58% 56.73% 226.83% 54.95% -4,650.00% -
  Horiz. % 1,600.00% -5,525.00% 4,075.00% 2,600.00% -2,050.00% -4,550.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.54 87.52 116.26 106.77 107.35 137.65 134.02 -9.31%
  YoY % -14.83% -24.72% 8.89% -0.54% -22.01% 2.71% -
  Horiz. % 55.62% 65.30% 86.75% 79.67% 80.10% 102.71% 100.00%
EPS 2.21 -4.61 3.40 3.23 -1.73 -4.03 0.06 82.31%
  YoY % 147.94% -235.59% 5.26% 286.71% 57.07% -6,816.67% -
  Horiz. % 3,683.33% -7,683.33% 5,666.67% 5,383.33% -2,883.33% -6,716.67% 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 3.4800 2.0900 2.1400 2.0000 2.1000 2.2200 1.6400 13.35%
  YoY % 66.51% -2.34% 7.00% -4.76% -5.41% 35.37% -
  Horiz. % 212.20% 127.44% 130.49% 121.95% 128.05% 135.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.92 30.08 39.93 37.42 37.49 48.17 44.94 -5.05%
  YoY % 9.44% -24.67% 6.71% -0.19% -22.17% 7.19% -
  Horiz. % 73.25% 66.93% 88.85% 83.27% 83.42% 107.19% 100.00%
EPS 0.98 -1.58 1.20 0.73 -0.60 -1.41 0.02 91.18%
  YoY % 162.03% -231.67% 64.38% 221.67% 57.45% -7,150.00% -
  Horiz. % 4,900.00% -7,900.00% 6,000.00% 3,650.00% -3,000.00% -7,050.00% 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 1.5371 0.7183 0.7350 0.7010 0.7334 0.7768 0.5500 18.66%
  YoY % 113.99% -2.27% 4.85% -4.42% -5.59% 41.24% -
  Horiz. % 279.47% 130.60% 133.64% 127.45% 133.35% 141.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4550 0.4700 0.4300 0.4300 0.5800 0.5600 0.6000 -
P/RPS 0.61 0.54 0.37 0.40 0.54 0.41 0.45 5.20%
  YoY % 12.96% 45.95% -7.50% -25.93% 31.71% -8.89% -
  Horiz. % 135.56% 120.00% 82.22% 88.89% 120.00% 91.11% 100.00%
P/EPS 20.59 -10.20 12.36 20.58 -33.53 -13.90 1,000.00 -47.62%
  YoY % 301.86% -182.52% -39.94% 161.38% -141.22% -101.39% -
  Horiz. % 2.06% -1.02% 1.24% 2.06% -3.35% -1.39% 100.00%
EY 4.86 -9.81 8.09 4.86 -2.98 -7.20 0.10 90.92%
  YoY % 149.54% -221.26% 66.46% 263.09% 58.61% -7,300.00% -
  Horiz. % 4,860.00% -9,810.00% 8,090.00% 4,860.00% -2,980.00% -7,200.00% 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 0.13 0.22 0.20 0.22 0.28 0.25 0.37 -15.98%
  YoY % -40.91% 10.00% -9.09% -21.43% 12.00% -32.43% -
  Horiz. % 35.14% 59.46% 54.05% 59.46% 75.68% 67.57% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.6800 0.4800 0.4500 0.3500 0.4100 0.6200 0.6000 -
P/RPS 0.91 0.55 0.39 0.33 0.38 0.45 0.45 12.44%
  YoY % 65.45% 41.03% 18.18% -13.16% -15.56% 0.00% -
  Horiz. % 202.22% 122.22% 86.67% 73.33% 84.44% 100.00% 100.00%
P/EPS 30.77 -10.41 12.93 16.75 -23.70 -15.38 1,000.00 -43.99%
  YoY % 395.58% -180.51% -22.81% 170.68% -54.10% -101.54% -
  Horiz. % 3.08% -1.04% 1.29% 1.68% -2.37% -1.54% 100.00%
EY 3.25 -9.60 7.73 5.97 -4.22 -6.50 0.10 78.55%
  YoY % 133.85% -224.19% 29.48% 241.47% 35.08% -6,600.00% -
  Horiz. % 3,250.00% -9,600.00% 7,730.00% 5,970.00% -4,220.00% -6,500.00% 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 0.20 0.23 0.21 0.18 0.20 0.28 0.37 -9.74%
  YoY % -13.04% 9.52% 16.67% -10.00% -28.57% -24.32% -
  Horiz. % 54.05% 62.16% 56.76% 48.65% 54.05% 75.68% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers