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 - 173,946
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
7. GLOVE makers return to top gainers list gloveharicut
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS