Highlights

[PWF] YoY TTM Result on 2010-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -16.75%    YoY -     -10.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 222,578 238,087 274,268 263,269 299,068 345,186 306,470 -5.19%
  YoY % -6.51% -13.19% 4.18% -11.97% -13.36% 12.63% -
  Horiz. % 72.63% 77.69% 89.49% 85.90% 97.58% 112.63% 100.00%
PBT 6,186 808 7,012 4,883 3,436 2,749 7,229 -2.56%
  YoY % 665.59% -88.48% 43.60% 42.11% 24.99% -61.97% -
  Horiz. % 85.57% 11.18% 97.00% 67.55% 47.53% 38.03% 100.00%
Tax -1,330 -1,852 -4,876 -2,835 -889 187 -2,659 -10.90%
  YoY % 28.19% 62.02% -71.99% -218.90% -575.40% 107.03% -
  Horiz. % 50.02% 69.65% 183.38% 106.62% 33.43% -7.03% 100.00%
NP 4,856 -1,044 2,136 2,048 2,547 2,936 4,570 1.02%
  YoY % 565.13% -148.88% 4.30% -19.59% -13.25% -35.75% -
  Horiz. % 106.26% -22.84% 46.74% 44.81% 55.73% 64.25% 100.00%
NP to SH 4,856 -1,044 2,136 2,073 2,304 2,077 5,242 -1.27%
  YoY % 565.13% -148.88% 3.04% -10.03% 10.93% -60.38% -
  Horiz. % 92.64% -19.92% 40.75% 39.55% 43.95% 39.62% 100.00%
Tax Rate 21.50 % 229.21 % 69.54 % 58.06 % 25.87 % -6.80 % 36.78 % -8.55%
  YoY % -90.62% 229.61% 19.77% 124.43% 480.44% -118.49% -
  Horiz. % 58.46% 623.19% 189.07% 157.86% 70.34% -18.49% 100.00%
Total Cost 217,722 239,131 272,132 261,221 296,521 342,250 301,900 -5.30%
  YoY % -8.95% -12.13% 4.18% -11.90% -13.36% 13.37% -
  Horiz. % 72.12% 79.21% 90.14% 86.53% 98.22% 113.37% 100.00%
Net Worth 209,510 128,662 128,672 121,654 129,437 136,746 101,773 12.78%
  YoY % 62.84% -0.01% 5.77% -6.01% -5.35% 34.36% -
  Horiz. % 205.86% 126.42% 126.43% 119.53% 127.18% 134.36% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 209,510 128,662 128,672 121,654 129,437 136,746 101,773 12.78%
  YoY % 62.84% -0.01% 5.77% -6.01% -5.35% 34.36% -
  Horiz. % 205.86% 126.42% 126.43% 119.53% 127.18% 134.36% 100.00%
NOSH 59,689 59,842 59,296 60,827 61,055 60,776 60,942 -0.35%
  YoY % -0.26% 0.92% -2.52% -0.37% 0.46% -0.27% -
  Horiz. % 97.94% 98.20% 97.30% 99.81% 100.19% 99.73% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.18 % -0.44 % 0.78 % 0.78 % 0.85 % 0.85 % 1.49 % 6.54%
  YoY % 595.45% -156.41% 0.00% -8.24% 0.00% -42.95% -
  Horiz. % 146.31% -29.53% 52.35% 52.35% 57.05% 57.05% 100.00%
ROE 2.32 % -0.81 % 1.66 % 1.70 % 1.78 % 1.52 % 5.15 % -12.43%
  YoY % 386.42% -148.80% -2.35% -4.49% 17.11% -70.49% -
  Horiz. % 45.05% -15.73% 32.23% 33.01% 34.56% 29.51% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 372.89 397.85 462.54 432.82 489.83 567.96 502.89 -4.86%
  YoY % -6.27% -13.99% 6.87% -11.64% -13.76% 12.94% -
  Horiz. % 74.15% 79.11% 91.98% 86.07% 97.40% 112.94% 100.00%
EPS 8.14 -1.74 3.60 3.41 3.77 3.42 8.60 -0.91%
  YoY % 567.82% -148.33% 5.57% -9.55% 10.23% -60.23% -
  Horiz. % 94.65% -20.23% 41.86% 39.65% 43.84% 39.77% 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 3.5100 2.1500 2.1700 2.0000 2.1200 2.2500 1.6700 13.17%
  YoY % 63.26% -0.92% 8.50% -5.66% -5.78% 34.73% -
  Horiz. % 210.18% 128.74% 129.94% 119.76% 126.95% 134.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 127.96 136.87 157.67 151.35 171.93 198.44 176.19 -5.19%
  YoY % -6.51% -13.19% 4.18% -11.97% -13.36% 12.63% -
  Horiz. % 72.63% 77.68% 89.49% 85.90% 97.58% 112.63% 100.00%
EPS 2.79 -0.60 1.23 1.19 1.32 1.19 3.01 -1.26%
  YoY % 565.00% -148.78% 3.36% -9.85% 10.92% -60.47% -
  Horiz. % 92.69% -19.93% 40.86% 39.53% 43.85% 39.53% 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 1.2045 0.7397 0.7397 0.6994 0.7441 0.7861 0.5851 12.78%
  YoY % 62.84% 0.00% 5.76% -6.01% -5.34% 34.35% -
  Horiz. % 205.86% 126.42% 126.42% 119.54% 127.17% 134.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.6900 0.4800 0.4400 0.3800 0.4900 0.6000 0.7400 -
P/RPS 0.19 0.12 0.10 0.09 0.10 0.11 0.15 4.01%
  YoY % 58.33% 20.00% 11.11% -10.00% -9.09% -26.67% -
  Horiz. % 126.67% 80.00% 66.67% 60.00% 66.67% 73.33% 100.00%
P/EPS 8.48 -27.51 12.21 11.15 12.98 17.56 8.60 -0.23%
  YoY % 130.83% -325.31% 9.51% -14.10% -26.08% 104.19% -
  Horiz. % 98.60% -319.88% 141.98% 129.65% 150.93% 204.19% 100.00%
EY 11.79 -3.63 8.19 8.97 7.70 5.70 11.62 0.24%
  YoY % 424.79% -144.32% -8.70% 16.49% 35.09% -50.95% -
  Horiz. % 101.46% -31.24% 70.48% 77.19% 66.27% 49.05% 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 0.22 0.20 0.19 0.23 0.27 0.44 -12.30%
  YoY % -9.09% 10.00% 5.26% -17.39% -14.81% -38.64% -
  Horiz. % 45.45% 50.00% 45.45% 43.18% 52.27% 61.36% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.6000 0.4300 0.4000 0.4900 0.6900 0.5800 0.7100 -
P/RPS 0.16 0.11 0.09 0.11 0.14 0.10 0.14 2.25%
  YoY % 45.45% 22.22% -18.18% -21.43% 40.00% -28.57% -
  Horiz. % 114.29% 78.57% 64.29% 78.57% 100.00% 71.43% 100.00%
P/EPS 7.38 -24.65 11.10 14.38 18.28 16.97 8.25 -1.84%
  YoY % 129.94% -322.07% -22.81% -21.33% 7.72% 105.70% -
  Horiz. % 89.45% -298.79% 134.55% 174.30% 221.58% 205.70% 100.00%
EY 13.56 -4.06 9.01 6.96 5.47 5.89 12.11 1.90%
  YoY % 433.99% -145.06% 29.45% 27.24% -7.13% -51.36% -
  Horiz. % 111.97% -33.53% 74.40% 57.47% 45.17% 48.64% 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 0.17 0.20 0.18 0.25 0.33 0.26 0.43 -14.32%
  YoY % -15.00% 11.11% -28.00% -24.24% 26.92% -39.53% -
  Horiz. % 39.53% 46.51% 41.86% 58.14% 76.74% 60.47% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers