Highlights

[PWF] YoY Quarter Result on 2011-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     202.21%    YoY -     63.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 70,932 57,270 52,321 69,455 65,098 65,214 83,785 -2.74%
  YoY % 23.86% 9.46% -24.67% 6.69% -0.18% -22.17% -
  Horiz. % 84.66% 68.35% 62.45% 82.90% 77.70% 77.83% 100.00%
PBT 5,687 1,489 -2,536 2,523 2,377 -1,714 -2,871 -
  YoY % 281.93% 158.71% -200.52% 6.14% 238.68% 40.30% -
  Horiz. % -198.08% -51.86% 88.33% -87.88% -82.79% 59.70% 100.00%
Tax -1,434 -172 -220 -444 -1,103 710 72 -
  YoY % -733.72% 21.82% 50.45% 59.75% -255.35% 886.11% -
  Horiz. % -1,991.67% -238.89% -305.56% -616.67% -1,531.94% 986.11% 100.00%
NP 4,253 1,317 -2,756 2,079 1,274 -1,004 -2,799 -
  YoY % 222.93% 147.79% -232.56% 63.19% 226.89% 64.13% -
  Horiz. % -151.95% -47.05% 98.46% -74.28% -45.52% 35.87% 100.00%
NP to SH 4,253 1,698 -2,756 2,079 1,274 -1,051 -2,453 -
  YoY % 150.47% 161.61% -232.56% 63.19% 221.22% 57.15% -
  Horiz. % -173.38% -69.22% 112.35% -84.75% -51.94% 42.85% 100.00%
Tax Rate 25.22 % 11.55 % - % 17.60 % 46.40 % - % - % -
  YoY % 118.35% 0.00% 0.00% -62.07% 0.00% 0.00% -
  Horiz. % 54.35% 24.89% 0.00% 37.93% 100.00% - -
Total Cost 66,679 55,953 55,077 67,376 63,824 66,218 86,584 -4.26%
  YoY % 19.17% 1.59% -18.25% 5.57% -3.62% -23.52% -
  Horiz. % 77.01% 64.62% 63.61% 77.82% 73.71% 76.48% 100.00%
Net Worth 212,351 267,377 124,946 127,846 121,944 127,578 135,128 7.82%
  YoY % -20.58% 113.99% -2.27% 4.84% -4.42% -5.59% -
  Horiz. % 157.15% 197.87% 92.47% 94.61% 90.24% 94.41% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 212,351 267,377 124,946 127,846 121,944 127,578 135,128 7.82%
  YoY % -20.58% 113.99% -2.27% 4.84% -4.42% -5.59% -
  Horiz. % 157.15% 197.87% 92.47% 94.61% 90.24% 94.41% 100.00%
NOSH 59,649 76,832 59,783 59,741 60,972 60,751 60,868 -0.34%
  YoY % -22.36% 28.52% 0.07% -2.02% 0.36% -0.19% -
  Horiz. % 98.00% 126.23% 98.22% 98.15% 100.17% 99.81% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.00 % 2.30 % -5.27 % 2.99 % 1.96 % -1.54 % -3.34 % -
  YoY % 160.87% 143.64% -276.25% 52.55% 227.27% 53.89% -
  Horiz. % -179.64% -68.86% 157.78% -89.52% -58.68% 46.11% 100.00%
ROE 2.00 % 0.64 % -2.21 % 1.63 % 1.04 % -0.82 % -1.82 % -
  YoY % 212.50% 128.96% -235.58% 56.73% 226.83% 54.95% -
  Horiz. % -109.89% -35.16% 121.43% -89.56% -57.14% 45.05% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 118.91 74.54 87.52 116.26 106.77 107.35 137.65 -2.41%
  YoY % 59.53% -14.83% -24.72% 8.89% -0.54% -22.01% -
  Horiz. % 86.39% 54.15% 63.58% 84.46% 77.57% 77.99% 100.00%
EPS 7.13 2.21 -4.61 3.40 3.23 -1.73 -4.03 -
  YoY % 222.62% 147.94% -235.59% 5.26% 286.71% 57.07% -
  Horiz. % -176.92% -54.84% 114.39% -84.37% -80.15% 42.93% 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 3.5600 3.4800 2.0900 2.1400 2.0000 2.1000 2.2200 8.19%
  YoY % 2.30% 66.51% -2.34% 7.00% -4.76% -5.41% -
  Horiz. % 160.36% 156.76% 94.14% 96.40% 90.09% 94.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 40.78 32.92 30.08 39.93 37.42 37.49 48.17 -2.74%
  YoY % 23.88% 9.44% -24.67% 6.71% -0.19% -22.17% -
  Horiz. % 84.66% 68.34% 62.45% 82.89% 77.68% 77.83% 100.00%
EPS 2.45 0.98 -1.58 1.20 0.73 -0.60 -1.41 -
  YoY % 150.00% 162.03% -231.67% 64.38% 221.67% 57.45% -
  Horiz. % -173.76% -69.50% 112.06% -85.11% -51.77% 42.55% 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 1.2208 1.5371 0.7183 0.7350 0.7010 0.7334 0.7768 7.82%
  YoY % -20.58% 113.99% -2.27% 4.85% -4.42% -5.59% -
  Horiz. % 157.16% 197.88% 92.47% 94.62% 90.24% 94.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.8250 0.4550 0.4700 0.4300 0.4300 0.5800 0.5600 -
P/RPS 0.69 0.61 0.54 0.37 0.40 0.54 0.41 9.06%
  YoY % 13.11% 12.96% 45.95% -7.50% -25.93% 31.71% -
  Horiz. % 168.29% 148.78% 131.71% 90.24% 97.56% 131.71% 100.00%
P/EPS 11.57 20.59 -10.20 12.36 20.58 -33.53 -13.90 -
  YoY % -43.81% 301.86% -182.52% -39.94% 161.38% -141.22% -
  Horiz. % -83.24% -148.13% 73.38% -88.92% -148.06% 241.22% 100.00%
EY 8.64 4.86 -9.81 8.09 4.86 -2.98 -7.20 -
  YoY % 77.78% 149.54% -221.26% 66.46% 263.09% 58.61% -
  Horiz. % -120.00% -67.50% 136.25% -112.36% -67.50% 41.39% 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 0.23 0.13 0.22 0.20 0.22 0.28 0.25 -1.38%
  YoY % 76.92% -40.91% 10.00% -9.09% -21.43% 12.00% -
  Horiz. % 92.00% 52.00% 88.00% 80.00% 88.00% 112.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.9500 0.6800 0.4800 0.4500 0.3500 0.4100 0.6200 -
P/RPS 0.80 0.91 0.55 0.39 0.33 0.38 0.45 10.06%
  YoY % -12.09% 65.45% 41.03% 18.18% -13.16% -15.56% -
  Horiz. % 177.78% 202.22% 122.22% 86.67% 73.33% 84.44% 100.00%
P/EPS 13.32 30.77 -10.41 12.93 16.75 -23.70 -15.38 -
  YoY % -56.71% 395.58% -180.51% -22.81% 170.68% -54.10% -
  Horiz. % -86.61% -200.07% 67.69% -84.07% -108.91% 154.10% 100.00%
EY 7.51 3.25 -9.60 7.73 5.97 -4.22 -6.50 -
  YoY % 131.08% 133.85% -224.19% 29.48% 241.47% 35.08% -
  Horiz. % -115.54% -50.00% 147.69% -118.92% -91.85% 64.92% 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 0.20 0.23 0.21 0.18 0.20 0.28 -0.60%
  YoY % 35.00% -13.04% 9.52% 16.67% -10.00% -28.57% -
  Horiz. % 96.43% 71.43% 82.14% 75.00% 64.29% 71.43% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers