Highlights

[PWF] YoY TTM Result on 2012-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -528.92%    YoY -     -148.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 277,357 286,452 222,578 238,087 274,268 263,269 299,068 -1.25%
  YoY % -3.18% 28.70% -6.51% -13.19% 4.18% -11.97% -
  Horiz. % 92.74% 95.78% 74.42% 79.61% 91.71% 88.03% 100.00%
PBT 14,986 13,479 6,186 808 7,012 4,883 3,436 27.81%
  YoY % 11.18% 117.90% 665.59% -88.48% 43.60% 42.11% -
  Horiz. % 436.15% 392.29% 180.03% 23.52% 204.07% 142.11% 100.00%
Tax -5,186 -4,403 -1,330 -1,852 -4,876 -2,835 -889 34.15%
  YoY % -17.78% -231.05% 28.19% 62.02% -71.99% -218.90% -
  Horiz. % 583.35% 495.28% 149.61% 208.32% 548.48% 318.90% 100.00%
NP 9,800 9,076 4,856 -1,044 2,136 2,048 2,547 25.17%
  YoY % 7.98% 86.90% 565.13% -148.88% 4.30% -19.59% -
  Horiz. % 384.77% 356.34% 190.66% -40.99% 83.86% 80.41% 100.00%
NP to SH 9,800 8,695 4,856 -1,044 2,136 2,073 2,304 27.27%
  YoY % 12.71% 79.06% 565.13% -148.88% 3.04% -10.03% -
  Horiz. % 425.35% 377.39% 210.76% -45.31% 92.71% 89.97% 100.00%
Tax Rate 34.61 % 32.67 % 21.50 % 229.21 % 69.54 % 58.06 % 25.87 % 4.97%
  YoY % 5.94% 51.95% -90.62% 229.61% 19.77% 124.43% -
  Horiz. % 133.78% 126.29% 83.11% 886.01% 268.81% 224.43% 100.00%
Total Cost 267,557 277,376 217,722 239,131 272,132 261,221 296,521 -1.70%
  YoY % -3.54% 27.40% -8.95% -12.13% 4.18% -11.90% -
  Horiz. % 90.23% 93.54% 73.43% 80.65% 91.77% 88.10% 100.00%
Net Worth 214,096 214,901 209,510 128,662 128,672 121,654 129,437 8.74%
  YoY % -0.37% 2.57% 62.84% -0.01% 5.77% -6.01% -
  Horiz. % 165.41% 166.03% 161.86% 99.40% 99.41% 93.99% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,140 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 21.85 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 214,096 214,901 209,510 128,662 128,672 121,654 129,437 8.74%
  YoY % -0.37% 2.57% 62.84% -0.01% 5.77% -6.01% -
  Horiz. % 165.41% 166.03% 161.86% 99.40% 99.41% 93.99% 100.00%
NOSH 71,365 59,694 59,689 59,842 59,296 60,827 61,055 2.63%
  YoY % 19.55% 0.01% -0.26% 0.92% -2.52% -0.37% -
  Horiz. % 116.89% 97.77% 97.76% 98.01% 97.12% 99.63% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.53 % 3.17 % 2.18 % -0.44 % 0.78 % 0.78 % 0.85 % 26.77%
  YoY % 11.36% 45.41% 595.45% -156.41% 0.00% -8.24% -
  Horiz. % 415.29% 372.94% 256.47% -51.76% 91.76% 91.76% 100.00%
ROE 4.58 % 4.05 % 2.32 % -0.81 % 1.66 % 1.70 % 1.78 % 17.05%
  YoY % 13.09% 74.57% 386.42% -148.80% -2.35% -4.49% -
  Horiz. % 257.30% 227.53% 130.34% -45.51% 93.26% 95.51% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 388.64 479.86 372.89 397.85 462.54 432.82 489.83 -3.78%
  YoY % -19.01% 28.69% -6.27% -13.99% 6.87% -11.64% -
  Horiz. % 79.34% 97.96% 76.13% 81.22% 94.43% 88.36% 100.00%
EPS 13.73 14.57 8.14 -1.74 3.60 3.41 3.77 24.03%
  YoY % -5.77% 78.99% 567.82% -148.33% 5.57% -9.55% -
  Horiz. % 364.19% 386.47% 215.92% -46.15% 95.49% 90.45% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 3.0000 3.6000 3.5100 2.1500 2.1700 2.0000 2.1200 5.95%
  YoY % -16.67% 2.56% 63.26% -0.92% 8.50% -5.66% -
  Horiz. % 141.51% 169.81% 165.57% 101.42% 102.36% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 159.45 164.68 127.96 136.87 157.67 151.35 171.93 -1.25%
  YoY % -3.18% 28.70% -6.51% -13.19% 4.18% -11.97% -
  Horiz. % 92.74% 95.78% 74.43% 79.61% 91.71% 88.03% 100.00%
EPS 5.63 5.00 2.79 -0.60 1.23 1.19 1.32 27.33%
  YoY % 12.60% 79.21% 565.00% -148.78% 3.36% -9.85% -
  Horiz. % 426.52% 378.79% 211.36% -45.45% 93.18% 90.15% 100.00%
DPS 1.23 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. % 100.00% - - - - - -
NAPS 1.2308 1.2354 1.2045 0.7397 0.7397 0.6994 0.7441 8.75%
  YoY % -0.37% 2.57% 62.84% 0.00% 5.76% -6.01% -
  Horiz. % 165.41% 166.03% 161.87% 99.41% 99.41% 93.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 0.4900 -
P/RPS 0.31 0.25 0.19 0.12 0.10 0.09 0.10 20.74%
  YoY % 24.00% 31.58% 58.33% 20.00% 11.11% -10.00% -
  Horiz. % 310.00% 250.00% 190.00% 120.00% 100.00% 90.00% 100.00%
P/EPS 8.88 8.38 8.48 -27.51 12.21 11.15 12.98 -6.13%
  YoY % 5.97% -1.18% 130.83% -325.31% 9.51% -14.10% -
  Horiz. % 68.41% 64.56% 65.33% -211.94% 94.07% 85.90% 100.00%
EY 11.26 11.94 11.79 -3.63 8.19 8.97 7.70 6.54%
  YoY % -5.70% 1.27% 424.79% -144.32% -8.70% 16.49% -
  Horiz. % 146.23% 155.06% 153.12% -47.14% 106.36% 116.49% 100.00%
DY 2.46 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. % 100.00% - - - - - -
P/NAPS 0.41 0.34 0.20 0.22 0.20 0.19 0.23 10.11%
  YoY % 20.59% 70.00% -9.09% 10.00% 5.26% -17.39% -
  Horiz. % 178.26% 147.83% 86.96% 95.65% 86.96% 82.61% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 0.6900 -
P/RPS 0.28 0.35 0.16 0.11 0.09 0.11 0.14 12.24%
  YoY % -20.00% 118.75% 45.45% 22.22% -18.18% -21.43% -
  Horiz. % 200.00% 250.00% 114.29% 78.57% 64.29% 78.57% 100.00%
P/EPS 7.79 11.47 7.38 -24.65 11.10 14.38 18.28 -13.25%
  YoY % -32.08% 55.42% 129.94% -322.07% -22.81% -21.33% -
  Horiz. % 42.61% 62.75% 40.37% -134.85% 60.72% 78.67% 100.00%
EY 12.83 8.72 13.56 -4.06 9.01 6.96 5.47 15.26%
  YoY % 47.13% -35.69% 433.99% -145.06% 29.45% 27.24% -
  Horiz. % 234.55% 159.42% 247.90% -74.22% 164.72% 127.24% 100.00%
DY 2.80 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. % 100.00% - - - - - -
P/NAPS 0.36 0.46 0.17 0.20 0.18 0.25 0.33 1.46%
  YoY % -21.74% 170.59% -15.00% 11.11% -28.00% -24.24% -
  Horiz. % 109.09% 139.39% 51.52% 60.61% 54.55% 75.76% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers