Highlights

[PWF] YoY TTM Result on 2011-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     133.95%    YoY -     3.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 286,452 222,578 238,087 274,268 263,269 299,068 345,186 -3.06%
  YoY % 28.70% -6.51% -13.19% 4.18% -11.97% -13.36% -
  Horiz. % 82.98% 64.48% 68.97% 79.46% 76.27% 86.64% 100.00%
PBT 13,479 6,186 808 7,012 4,883 3,436 2,749 30.33%
  YoY % 117.90% 665.59% -88.48% 43.60% 42.11% 24.99% -
  Horiz. % 490.32% 225.03% 29.39% 255.07% 177.63% 124.99% 100.00%
Tax -4,403 -1,330 -1,852 -4,876 -2,835 -889 187 -
  YoY % -231.05% 28.19% 62.02% -71.99% -218.90% -575.40% -
  Horiz. % -2,354.55% -711.23% -990.37% -2,607.49% -1,516.04% -475.40% 100.00%
NP 9,076 4,856 -1,044 2,136 2,048 2,547 2,936 20.68%
  YoY % 86.90% 565.13% -148.88% 4.30% -19.59% -13.25% -
  Horiz. % 309.13% 165.40% -35.56% 72.75% 69.75% 86.75% 100.00%
NP to SH 8,695 4,856 -1,044 2,136 2,073 2,304 2,077 26.94%
  YoY % 79.06% 565.13% -148.88% 3.04% -10.03% 10.93% -
  Horiz. % 418.63% 233.80% -50.26% 102.84% 99.81% 110.93% 100.00%
Tax Rate 32.67 % 21.50 % 229.21 % 69.54 % 58.06 % 25.87 % -6.80 % -
  YoY % 51.95% -90.62% 229.61% 19.77% 124.43% 480.44% -
  Horiz. % -480.44% -316.18% -3,370.74% -1,022.65% -853.82% -380.44% 100.00%
Total Cost 277,376 217,722 239,131 272,132 261,221 296,521 342,250 -3.44%
  YoY % 27.40% -8.95% -12.13% 4.18% -11.90% -13.36% -
  Horiz. % 81.04% 63.61% 69.87% 79.51% 76.32% 86.64% 100.00%
Net Worth 214,901 209,510 128,662 128,672 121,654 129,437 136,746 7.82%
  YoY % 2.57% 62.84% -0.01% 5.77% -6.01% -5.35% -
  Horiz. % 157.15% 153.21% 94.09% 94.10% 88.96% 94.65% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 214,901 209,510 128,662 128,672 121,654 129,437 136,746 7.82%
  YoY % 2.57% 62.84% -0.01% 5.77% -6.01% -5.35% -
  Horiz. % 157.15% 153.21% 94.09% 94.10% 88.96% 94.65% 100.00%
NOSH 59,694 59,689 59,842 59,296 60,827 61,055 60,776 -0.30%
  YoY % 0.01% -0.26% 0.92% -2.52% -0.37% 0.46% -
  Horiz. % 98.22% 98.21% 98.46% 97.56% 100.08% 100.46% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.17 % 2.18 % -0.44 % 0.78 % 0.78 % 0.85 % 0.85 % 24.52%
  YoY % 45.41% 595.45% -156.41% 0.00% -8.24% 0.00% -
  Horiz. % 372.94% 256.47% -51.76% 91.76% 91.76% 100.00% 100.00%
ROE 4.05 % 2.32 % -0.81 % 1.66 % 1.70 % 1.78 % 1.52 % 17.73%
  YoY % 74.57% 386.42% -148.80% -2.35% -4.49% 17.11% -
  Horiz. % 266.45% 152.63% -53.29% 109.21% 111.84% 117.11% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 479.86 372.89 397.85 462.54 432.82 489.83 567.96 -2.77%
  YoY % 28.69% -6.27% -13.99% 6.87% -11.64% -13.76% -
  Horiz. % 84.49% 65.65% 70.05% 81.44% 76.21% 86.24% 100.00%
EPS 14.57 8.14 -1.74 3.60 3.41 3.77 3.42 27.31%
  YoY % 78.99% 567.82% -148.33% 5.57% -9.55% 10.23% -
  Horiz. % 426.02% 238.01% -50.88% 105.26% 99.71% 110.23% 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 3.6000 3.5100 2.1500 2.1700 2.0000 2.1200 2.2500 8.14%
  YoY % 2.56% 63.26% -0.92% 8.50% -5.66% -5.78% -
  Horiz. % 160.00% 156.00% 95.56% 96.44% 88.89% 94.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 164.68 127.96 136.87 157.67 151.35 171.93 198.44 -3.06%
  YoY % 28.70% -6.51% -13.19% 4.18% -11.97% -13.36% -
  Horiz. % 82.99% 64.48% 68.97% 79.45% 76.27% 86.64% 100.00%
EPS 5.00 2.79 -0.60 1.23 1.19 1.32 1.19 27.02%
  YoY % 79.21% 565.00% -148.78% 3.36% -9.85% 10.92% -
  Horiz. % 420.17% 234.45% -50.42% 103.36% 100.00% 110.92% 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 1.2354 1.2045 0.7397 0.7397 0.6994 0.7441 0.7861 7.82%
  YoY % 2.57% 62.84% 0.00% 5.76% -6.01% -5.34% -
  Horiz. % 157.16% 153.22% 94.10% 94.10% 88.97% 94.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.2200 0.6900 0.4800 0.4400 0.3800 0.4900 0.6000 -
P/RPS 0.25 0.19 0.12 0.10 0.09 0.10 0.11 14.66%
  YoY % 31.58% 58.33% 20.00% 11.11% -10.00% -9.09% -
  Horiz. % 227.27% 172.73% 109.09% 90.91% 81.82% 90.91% 100.00%
P/EPS 8.38 8.48 -27.51 12.21 11.15 12.98 17.56 -11.59%
  YoY % -1.18% 130.83% -325.31% 9.51% -14.10% -26.08% -
  Horiz. % 47.72% 48.29% -156.66% 69.53% 63.50% 73.92% 100.00%
EY 11.94 11.79 -3.63 8.19 8.97 7.70 5.70 13.11%
  YoY % 1.27% 424.79% -144.32% -8.70% 16.49% 35.09% -
  Horiz. % 209.47% 206.84% -63.68% 143.68% 157.37% 135.09% 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 0.34 0.20 0.22 0.20 0.19 0.23 0.27 3.91%
  YoY % 70.00% -9.09% 10.00% 5.26% -17.39% -14.81% -
  Horiz. % 125.93% 74.07% 81.48% 74.07% 70.37% 85.19% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.6700 0.6000 0.4300 0.4000 0.4900 0.6900 0.5800 -
P/RPS 0.35 0.16 0.11 0.09 0.11 0.14 0.10 23.21%
  YoY % 118.75% 45.45% 22.22% -18.18% -21.43% 40.00% -
  Horiz. % 350.00% 160.00% 110.00% 90.00% 110.00% 140.00% 100.00%
P/EPS 11.47 7.38 -24.65 11.10 14.38 18.28 16.97 -6.32%
  YoY % 55.42% 129.94% -322.07% -22.81% -21.33% 7.72% -
  Horiz. % 67.59% 43.49% -145.26% 65.41% 84.74% 107.72% 100.00%
EY 8.72 13.56 -4.06 9.01 6.96 5.47 5.89 6.75%
  YoY % -35.69% 433.99% -145.06% 29.45% 27.24% -7.13% -
  Horiz. % 148.05% 230.22% -68.93% 152.97% 118.17% 92.87% 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 0.17 0.20 0.18 0.25 0.33 0.26 9.97%
  YoY % 170.59% -15.00% 11.11% -28.00% -24.24% 26.92% -
  Horiz. % 176.92% 65.38% 76.92% 69.23% 96.15% 126.92% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers