Highlights

[PWF] YoY TTM Result on 2011-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     60.30%    YoY -     115.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 286,234 240,668 225,125 271,191 266,999 285,681 350,685 -3.33%
  YoY % 18.93% 6.90% -16.99% 1.57% -6.54% -18.54% -
  Horiz. % 81.62% 68.63% 64.20% 77.33% 76.14% 81.46% 100.00%
PBT 17,410 11,167 -4,597 8,072 5,567 -229 3,987 27.83%
  YoY % 55.91% 342.92% -156.95% 45.00% 2,531.00% -105.74% -
  Horiz. % 436.67% 280.09% -115.30% 202.46% 139.63% -5.74% 100.00%
Tax -6,213 -1,347 -1,141 -4,648 -4,001 1,584 -784 41.18%
  YoY % -361.25% -18.05% 75.45% -16.17% -352.59% 302.04% -
  Horiz. % 792.47% 171.81% 145.54% 592.86% 510.33% -202.04% 100.00%
NP 11,197 9,820 -5,738 3,424 1,566 1,355 3,203 23.18%
  YoY % 14.02% 271.14% -267.58% 118.65% 15.57% -57.70% -
  Horiz. % 349.58% 306.59% -179.14% 106.90% 48.89% 42.30% 100.00%
NP to SH 10,816 9,820 -5,738 3,424 1,591 1,296 3,031 23.61%
  YoY % 10.14% 271.14% -267.58% 115.21% 22.76% -57.24% -
  Horiz. % 356.85% 323.99% -189.31% 112.97% 52.49% 42.76% 100.00%
Tax Rate 35.69 % 12.06 % - % 57.58 % 71.87 % - % 19.66 % 10.44%
  YoY % 195.94% 0.00% 0.00% -19.88% 0.00% 0.00% -
  Horiz. % 181.54% 61.34% 0.00% 292.88% 365.56% 0.00% 100.00%
Total Cost 275,037 230,848 230,863 267,767 265,433 284,326 347,482 -3.82%
  YoY % 19.14% -0.01% -13.78% 0.88% -6.64% -18.18% -
  Horiz. % 79.15% 66.43% 66.44% 77.06% 76.39% 81.82% 100.00%
Net Worth 221,125 210,506 125,548 82,181 121,714 129,358 135,890 8.45%
  YoY % 5.04% 67.67% 52.77% -32.48% -5.91% -4.81% -
  Horiz. % 162.72% 154.91% 92.39% 60.48% 89.57% 95.19% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 221,125 210,506 125,548 82,181 121,714 129,358 135,890 8.45%
  YoY % 5.04% 67.67% 52.77% -32.48% -5.91% -4.81% -
  Horiz. % 162.72% 154.91% 92.39% 60.48% 89.57% 95.19% 100.00%
NOSH 59,602 59,633 59,784 41,090 60,857 60,731 60,937 -0.37%
  YoY % -0.05% -0.25% 45.49% -32.48% 0.21% -0.34% -
  Horiz. % 97.81% 97.86% 98.11% 67.43% 99.87% 99.66% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.91 % 4.08 % -2.55 % 1.26 % 0.59 % 0.47 % 0.91 % 27.49%
  YoY % -4.17% 260.00% -302.38% 113.56% 25.53% -48.35% -
  Horiz. % 429.67% 448.35% -280.22% 138.46% 64.84% 51.65% 100.00%
ROE 4.89 % 4.66 % -4.57 % 4.17 % 1.31 % 1.00 % 2.23 % 13.97%
  YoY % 4.94% 201.97% -209.59% 218.32% 31.00% -55.16% -
  Horiz. % 219.28% 208.97% -204.93% 187.00% 58.74% 44.84% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 480.24 403.58 376.56 659.98 438.73 470.40 575.48 -2.97%
  YoY % 18.99% 7.18% -42.94% 50.43% -6.73% -18.26% -
  Horiz. % 83.45% 70.13% 65.43% 114.68% 76.24% 81.74% 100.00%
EPS 18.15 16.47 -9.60 8.33 2.61 2.13 4.97 24.08%
  YoY % 10.20% 271.56% -215.25% 219.16% 22.54% -57.14% -
  Horiz. % 365.19% 331.39% -193.16% 167.61% 52.52% 42.86% 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 3.7100 3.5300 2.1000 2.0000 2.0000 2.1300 2.2300 8.85%
  YoY % 5.10% 68.10% 5.00% 0.00% -6.10% -4.48% -
  Horiz. % 166.37% 158.30% 94.17% 89.69% 89.69% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 164.55 138.36 129.42 155.91 153.50 164.24 201.61 -3.33%
  YoY % 18.93% 6.91% -16.99% 1.57% -6.54% -18.54% -
  Horiz. % 81.62% 68.63% 64.19% 77.33% 76.14% 81.46% 100.00%
EPS 6.22 5.65 -3.30 1.97 0.91 0.75 1.74 23.64%
  YoY % 10.09% 271.21% -267.51% 116.48% 21.33% -56.90% -
  Horiz. % 357.47% 324.71% -189.66% 113.22% 52.30% 43.10% 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 1.2712 1.2102 0.7218 0.4725 0.6997 0.7437 0.7812 8.45%
  YoY % 5.04% 67.66% 52.76% -32.47% -5.92% -4.80% -
  Horiz. % 162.72% 154.92% 92.40% 60.48% 89.57% 95.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.7000 0.6350 0.4400 0.4500 0.4800 0.4400 0.5000 -
P/RPS 0.35 0.16 0.12 0.07 0.11 0.09 0.09 25.39%
  YoY % 118.75% 33.33% 71.43% -36.36% 22.22% 0.00% -
  Horiz. % 388.89% 177.78% 133.33% 77.78% 122.22% 100.00% 100.00%
P/EPS 9.37 3.86 -4.58 5.40 18.36 20.62 10.05 -1.16%
  YoY % 142.75% 184.28% -184.81% -70.59% -10.96% 105.17% -
  Horiz. % 93.23% 38.41% -45.57% 53.73% 182.69% 205.17% 100.00%
EY 10.67 25.93 -21.81 18.52 5.45 4.85 9.95 1.17%
  YoY % -58.85% 218.89% -217.76% 239.82% 12.37% -51.26% -
  Horiz. % 107.24% 260.60% -219.20% 186.13% 54.77% 48.74% 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 0.18 0.21 0.23 0.24 0.21 0.22 13.07%
  YoY % 155.56% -14.29% -8.70% -4.17% 14.29% -4.55% -
  Horiz. % 209.09% 81.82% 95.45% 104.55% 109.09% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.5700 0.7500 0.4800 0.4200 0.4200 0.4900 0.6500 -
P/RPS 0.33 0.19 0.13 0.06 0.10 0.10 0.11 20.08%
  YoY % 73.68% 46.15% 116.67% -40.00% 0.00% -9.09% -
  Horiz. % 300.00% 172.73% 118.18% 54.55% 90.91% 90.91% 100.00%
P/EPS 8.65 4.55 -5.00 5.04 16.07 22.96 13.07 -6.65%
  YoY % 90.11% 191.00% -199.21% -68.64% -30.01% 75.67% -
  Horiz. % 66.18% 34.81% -38.26% 38.56% 122.95% 175.67% 100.00%
EY 11.56 21.96 -20.00 19.84 6.22 4.36 7.65 7.12%
  YoY % -47.36% 209.80% -200.81% 218.97% 42.66% -43.01% -
  Horiz. % 151.11% 287.06% -261.44% 259.35% 81.31% 56.99% 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 0.42 0.21 0.23 0.21 0.21 0.23 0.29 6.36%
  YoY % 100.00% -8.70% 9.52% 0.00% -8.70% -20.69% -
  Horiz. % 144.83% 72.41% 79.31% 72.41% 72.41% 79.31% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers