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 - 173,946
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS