Highlights

[PWF] YoY Quarter Result on 2012-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -249.30%    YoY -     -232.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 71,653 70,932 57,270 52,321 69,455 65,098 65,214 1.58%
  YoY % 1.02% 23.86% 9.46% -24.67% 6.69% -0.18% -
  Horiz. % 109.87% 108.77% 87.82% 80.23% 106.50% 99.82% 100.00%
PBT 4,508 5,687 1,489 -2,536 2,523 2,377 -1,714 -
  YoY % -20.73% 281.93% 158.71% -200.52% 6.14% 238.68% -
  Horiz. % -263.01% -331.80% -86.87% 147.96% -147.20% -138.68% 100.00%
Tax -1,192 -1,434 -172 -220 -444 -1,103 710 -
  YoY % 16.88% -733.72% 21.82% 50.45% 59.75% -255.35% -
  Horiz. % -167.89% -201.97% -24.23% -30.99% -62.54% -155.35% 100.00%
NP 3,316 4,253 1,317 -2,756 2,079 1,274 -1,004 -
  YoY % -22.03% 222.93% 147.79% -232.56% 63.19% 226.89% -
  Horiz. % -330.28% -423.61% -131.18% 274.50% -207.07% -126.89% 100.00%
NP to SH 3,316 4,253 1,698 -2,756 2,079 1,274 -1,051 -
  YoY % -22.03% 150.47% 161.61% -232.56% 63.19% 221.22% -
  Horiz. % -315.51% -404.66% -161.56% 262.23% -197.81% -121.22% 100.00%
Tax Rate 26.44 % 25.22 % 11.55 % - % 17.60 % 46.40 % - % -
  YoY % 4.84% 118.35% 0.00% 0.00% -62.07% 0.00% -
  Horiz. % 56.98% 54.35% 24.89% 0.00% 37.93% 100.00% -
Total Cost 68,337 66,679 55,953 55,077 67,376 63,824 66,218 0.53%
  YoY % 2.49% 19.17% 1.59% -18.25% 5.57% -3.62% -
  Horiz. % 103.20% 100.70% 84.50% 83.18% 101.75% 96.38% 100.00%
Net Worth 204,772 212,351 267,377 124,946 127,846 121,944 127,578 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 160.51% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 204,772 212,351 267,377 124,946 127,846 121,944 127,578 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 160.51% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
NOSH 66,055 59,649 76,832 59,783 59,741 60,972 60,751 1.40%
  YoY % 10.74% -22.36% 28.52% 0.07% -2.02% 0.36% -
  Horiz. % 108.73% 98.19% 126.47% 98.41% 98.34% 100.36% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 1.96 % -1.54 % -
  YoY % -22.83% 160.87% 143.64% -276.25% 52.55% 227.27% -
  Horiz. % -300.65% -389.61% -149.35% 342.21% -194.16% -127.27% 100.00%
ROE 1.62 % 2.00 % 0.64 % -2.21 % 1.63 % 1.04 % -0.82 % -
  YoY % -19.00% 212.50% 128.96% -235.58% 56.73% 226.83% -
  Horiz. % -197.56% -243.90% -78.05% 269.51% -198.78% -126.83% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 108.47 118.91 74.54 87.52 116.26 106.77 107.35 0.17%
  YoY % -8.78% 59.53% -14.83% -24.72% 8.89% -0.54% -
  Horiz. % 101.04% 110.77% 69.44% 81.53% 108.30% 99.46% 100.00%
EPS 5.02 7.13 2.21 -4.61 3.40 3.23 -1.73 -
  YoY % -29.59% 222.62% 147.94% -235.59% 5.26% 286.71% -
  Horiz. % -290.17% -412.14% -127.75% 266.47% -196.53% -186.71% 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 3.1000 3.5600 3.4800 2.0900 2.1400 2.0000 2.1000 6.70%
  YoY % -12.92% 2.30% 66.51% -2.34% 7.00% -4.76% -
  Horiz. % 147.62% 169.52% 165.71% 99.52% 101.90% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.19 40.78 32.92 30.08 39.93 37.42 37.49 1.58%
  YoY % 1.01% 23.88% 9.44% -24.67% 6.71% -0.19% -
  Horiz. % 109.87% 108.78% 87.81% 80.23% 106.51% 99.81% 100.00%
EPS 1.91 2.45 0.98 -1.58 1.20 0.73 -0.60 -
  YoY % -22.04% 150.00% 162.03% -231.67% 64.38% 221.67% -
  Horiz. % -318.33% -408.33% -163.33% 263.33% -200.00% -121.67% 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 1.1772 1.2208 1.5371 0.7183 0.7350 0.7010 0.7334 8.20%
  YoY % -3.57% -20.58% 113.99% -2.27% 4.85% -4.42% -
  Horiz. % 160.51% 166.46% 209.59% 97.94% 100.22% 95.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4400 0.8250 0.4550 0.4700 0.4300 0.4300 0.5800 -
P/RPS 1.33 0.69 0.61 0.54 0.37 0.40 0.54 16.20%
  YoY % 92.75% 13.11% 12.96% 45.95% -7.50% -25.93% -
  Horiz. % 246.30% 127.78% 112.96% 100.00% 68.52% 74.07% 100.00%
P/EPS 28.69 11.57 20.59 -10.20 12.36 20.58 -33.53 -
  YoY % 147.97% -43.81% 301.86% -182.52% -39.94% 161.38% -
  Horiz. % -85.57% -34.51% -61.41% 30.42% -36.86% -61.38% 100.00%
EY 3.49 8.64 4.86 -9.81 8.09 4.86 -2.98 -
  YoY % -59.61% 77.78% 149.54% -221.26% 66.46% 263.09% -
  Horiz. % -117.11% -289.93% -163.09% 329.19% -271.48% -163.09% 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 0.46 0.23 0.13 0.22 0.20 0.22 0.28 8.62%
  YoY % 100.00% 76.92% -40.91% 10.00% -9.09% -21.43% -
  Horiz. % 164.29% 82.14% 46.43% 78.57% 71.43% 78.57% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.3300 0.9500 0.6800 0.4800 0.4500 0.3500 0.4100 -
P/RPS 1.23 0.80 0.91 0.55 0.39 0.33 0.38 21.61%
  YoY % 53.75% -12.09% 65.45% 41.03% 18.18% -13.16% -
  Horiz. % 323.68% 210.53% 239.47% 144.74% 102.63% 86.84% 100.00%
P/EPS 26.49 13.32 30.77 -10.41 12.93 16.75 -23.70 -
  YoY % 98.87% -56.71% 395.58% -180.51% -22.81% 170.68% -
  Horiz. % -111.77% -56.20% -129.83% 43.92% -54.56% -70.68% 100.00%
EY 3.77 7.51 3.25 -9.60 7.73 5.97 -4.22 -
  YoY % -49.80% 131.08% 133.85% -224.19% 29.48% 241.47% -
  Horiz. % -89.34% -177.96% -77.01% 227.49% -183.18% -141.47% 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 0.43 0.27 0.20 0.23 0.21 0.18 0.20 13.60%
  YoY % 59.26% 35.00% -13.04% 9.52% 16.67% -10.00% -
  Horiz. % 215.00% 135.00% 100.00% 115.00% 105.00% 90.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers