Highlights

[PWF] YoY TTM Result on 2010-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -23.25%    YoY -     22.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 240,668 225,125 271,191 266,999 285,681 350,685 312,295 -4.25%
  YoY % 6.90% -16.99% 1.57% -6.54% -18.54% 12.29% -
  Horiz. % 77.06% 72.09% 86.84% 85.50% 91.48% 112.29% 100.00%
PBT 11,167 -4,597 8,072 5,567 -229 3,987 8,710 4.22%
  YoY % 342.92% -156.95% 45.00% 2,531.00% -105.74% -54.23% -
  Horiz. % 128.21% -52.78% 92.68% 63.92% -2.63% 45.77% 100.00%
Tax -1,347 -1,141 -4,648 -4,001 1,584 -784 -3,799 -15.86%
  YoY % -18.05% 75.45% -16.17% -352.59% 302.04% 79.36% -
  Horiz. % 35.46% 30.03% 122.35% 105.32% -41.70% 20.64% 100.00%
NP 9,820 -5,738 3,424 1,566 1,355 3,203 4,911 12.23%
  YoY % 271.14% -267.58% 118.65% 15.57% -57.70% -34.78% -
  Horiz. % 199.96% -116.84% 69.72% 31.89% 27.59% 65.22% 100.00%
NP to SH 9,820 -5,738 3,424 1,591 1,296 3,031 4,247 14.98%
  YoY % 271.14% -267.58% 115.21% 22.76% -57.24% -28.63% -
  Horiz. % 231.22% -135.11% 80.62% 37.46% 30.52% 71.37% 100.00%
Tax Rate 12.06 % - % 57.58 % 71.87 % - % 19.66 % 43.62 % -19.27%
  YoY % 0.00% 0.00% -19.88% 0.00% 0.00% -54.93% -
  Horiz. % 27.65% 0.00% 132.00% 164.76% 0.00% 45.07% 100.00%
Total Cost 230,848 230,863 267,767 265,433 284,326 347,482 307,384 -4.66%
  YoY % -0.01% -13.78% 0.88% -6.64% -18.18% 13.04% -
  Horiz. % 75.10% 75.11% 87.11% 86.35% 92.50% 113.04% 100.00%
Net Worth 210,506 125,548 82,181 121,714 129,358 135,890 104,672 12.34%
  YoY % 67.67% 52.77% -32.48% -5.91% -4.81% 29.82% -
  Horiz. % 201.11% 119.94% 78.51% 116.28% 123.58% 129.82% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 210,506 125,548 82,181 121,714 129,358 135,890 104,672 12.34%
  YoY % 67.67% 52.77% -32.48% -5.91% -4.81% 29.82% -
  Horiz. % 201.11% 119.94% 78.51% 116.28% 123.58% 129.82% 100.00%
NOSH 59,633 59,784 41,090 60,857 60,731 60,937 61,212 -0.43%
  YoY % -0.25% 45.49% -32.48% 0.21% -0.34% -0.45% -
  Horiz. % 97.42% 97.67% 67.13% 99.42% 99.22% 99.55% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.08 % -2.55 % 1.26 % 0.59 % 0.47 % 0.91 % 1.57 % 17.24%
  YoY % 260.00% -302.38% 113.56% 25.53% -48.35% -42.04% -
  Horiz. % 259.87% -162.42% 80.25% 37.58% 29.94% 57.96% 100.00%
ROE 4.66 % -4.57 % 4.17 % 1.31 % 1.00 % 2.23 % 4.06 % 2.32%
  YoY % 201.97% -209.59% 218.32% 31.00% -55.16% -45.07% -
  Horiz. % 114.78% -112.56% 102.71% 32.27% 24.63% 54.93% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 403.58 376.56 659.98 438.73 470.40 575.48 510.18 -3.83%
  YoY % 7.18% -42.94% 50.43% -6.73% -18.26% 12.80% -
  Horiz. % 79.11% 73.81% 129.36% 86.00% 92.20% 112.80% 100.00%
EPS 16.47 -9.60 8.33 2.61 2.13 4.97 6.94 15.48%
  YoY % 271.56% -215.25% 219.16% 22.54% -57.14% -28.39% -
  Horiz. % 237.32% -138.33% 120.03% 37.61% 30.69% 71.61% 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 3.5300 2.1000 2.0000 2.0000 2.1300 2.2300 1.7100 12.83%
  YoY % 68.10% 5.00% 0.00% -6.10% -4.48% 30.41% -
  Horiz. % 206.43% 122.81% 116.96% 116.96% 124.56% 130.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 138.36 129.42 155.91 153.50 164.24 201.61 179.54 -4.25%
  YoY % 6.91% -16.99% 1.57% -6.54% -18.54% 12.29% -
  Horiz. % 77.06% 72.08% 86.84% 85.50% 91.48% 112.29% 100.00%
EPS 5.65 -3.30 1.97 0.91 0.75 1.74 2.44 15.01%
  YoY % 271.21% -267.51% 116.48% 21.33% -56.90% -28.69% -
  Horiz. % 231.56% -135.25% 80.74% 37.30% 30.74% 71.31% 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 1.2102 0.7218 0.4725 0.6997 0.7437 0.7812 0.6018 12.34%
  YoY % 67.66% 52.76% -32.47% -5.92% -4.80% 29.81% -
  Horiz. % 201.10% 119.94% 78.51% 116.27% 123.58% 129.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.6350 0.4400 0.4500 0.4800 0.4400 0.5000 0.6000 -
P/RPS 0.16 0.12 0.07 0.11 0.09 0.09 0.12 4.91%
  YoY % 33.33% 71.43% -36.36% 22.22% 0.00% -25.00% -
  Horiz. % 133.33% 100.00% 58.33% 91.67% 75.00% 75.00% 100.00%
P/EPS 3.86 -4.58 5.40 18.36 20.62 10.05 8.65 -12.57%
  YoY % 184.28% -184.81% -70.59% -10.96% 105.17% 16.18% -
  Horiz. % 44.62% -52.95% 62.43% 212.25% 238.38% 116.18% 100.00%
EY 25.93 -21.81 18.52 5.45 4.85 9.95 11.56 14.40%
  YoY % 218.89% -217.76% 239.82% 12.37% -51.26% -13.93% -
  Horiz. % 224.31% -188.67% 160.21% 47.15% 41.96% 86.07% 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 0.18 0.21 0.23 0.24 0.21 0.22 0.35 -10.48%
  YoY % -14.29% -8.70% -4.17% 14.29% -4.55% -37.14% -
  Horiz. % 51.43% 60.00% 65.71% 68.57% 60.00% 62.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.7500 0.4800 0.4200 0.4200 0.4900 0.6500 0.6200 -
P/RPS 0.19 0.13 0.06 0.10 0.10 0.11 0.12 7.95%
  YoY % 46.15% 116.67% -40.00% 0.00% -9.09% -8.33% -
  Horiz. % 158.33% 108.33% 50.00% 83.33% 83.33% 91.67% 100.00%
P/EPS 4.55 -5.00 5.04 16.07 22.96 13.07 8.94 -10.64%
  YoY % 191.00% -199.21% -68.64% -30.01% 75.67% 46.20% -
  Horiz. % 50.89% -55.93% 56.38% 179.75% 256.82% 146.20% 100.00%
EY 21.96 -20.00 19.84 6.22 4.36 7.65 11.19 11.88%
  YoY % 209.80% -200.81% 218.97% 42.66% -43.01% -31.64% -
  Horiz. % 196.25% -178.73% 177.30% 55.59% 38.96% 68.36% 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 0.21 0.23 0.21 0.21 0.23 0.29 0.36 -8.58%
  YoY % -8.70% 9.52% 0.00% -8.70% -20.69% -19.44% -
  Horiz. % 58.33% 63.89% 58.33% 58.33% 63.89% 80.56% 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.
 


 

295  250  517  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.195-0.02 
 PERDANA-PR 0.015-0.005 
 WCEHB 0.33+0.025 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 XDL 0.11+0.005 
 KNM-WB 0.04-0.005 
 FGV 1.44+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers