Highlights

[PWF] YoY TTM Result on 2011-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     36.36%    YoY -     4,223.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 279,745 259,142 214,424 264,381 265,949 272,493 344,428 -3.41%
  YoY % 7.95% 20.85% -18.90% -0.59% -2.40% -20.89% -
  Horiz. % 81.22% 75.24% 62.26% 76.76% 77.21% 79.11% 100.00%
PBT 16,413 9,192 349 5,962 7,053 686 1,946 42.65%
  YoY % 78.56% 2,533.81% -94.15% -15.47% 928.13% -64.75% -
  Horiz. % 843.42% 472.35% 17.93% 306.37% 362.44% 35.25% 100.00%
Tax -4,753 -3,864 -154 -1,293 -6,945 -599 -955 30.65%
  YoY % -23.01% -2,409.09% 88.09% 81.38% -1,059.43% 37.28% -
  Horiz. % 497.70% 404.61% 16.13% 135.39% 727.23% 62.72% 100.00%
NP 11,660 5,328 195 4,669 108 87 991 50.78%
  YoY % 118.84% 2,632.31% -95.82% 4,223.15% 24.14% -91.22% -
  Horiz. % 1,176.59% 537.64% 19.68% 471.14% 10.90% 8.78% 100.00%
NP to SH 11,660 4,947 195 4,669 108 165 1,018 50.11%
  YoY % 135.70% 2,436.92% -95.82% 4,223.15% -34.55% -83.79% -
  Horiz. % 1,145.38% 485.95% 19.16% 458.64% 10.61% 16.21% 100.00%
Tax Rate 28.96 % 42.04 % 44.13 % 21.69 % 98.47 % 87.32 % 49.08 % -8.41%
  YoY % -31.11% -4.74% 103.46% -77.97% 12.77% 77.91% -
  Horiz. % 59.01% 85.66% 89.91% 44.19% 200.63% 177.91% 100.00%
Total Cost 268,085 253,814 214,229 259,712 265,841 272,406 343,437 -4.04%
  YoY % 5.62% 18.48% -17.51% -2.31% -2.41% -20.68% -
  Horiz. % 78.06% 73.90% 62.38% 75.62% 77.41% 79.32% 100.00%
Net Worth 172,968 179,117 216,619 128,112 127,763 129,791 121,690 6.03%
  YoY % -3.43% -17.31% 69.09% 0.27% -1.56% 6.66% -
  Horiz. % 142.14% 147.19% 178.01% 105.28% 104.99% 106.66% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 172,968 179,117 216,619 128,112 127,763 129,791 121,690 6.03%
  YoY % -3.43% -17.31% 69.09% 0.27% -1.56% 6.66% -
  Horiz. % 142.14% 147.19% 178.01% 105.28% 104.99% 106.66% 100.00%
NOSH 57,656 59,705 59,674 59,865 60,839 61,222 60,845 -0.89%
  YoY % -3.43% 0.05% -0.32% -1.60% -0.62% 0.62% -
  Horiz. % 94.76% 98.13% 98.08% 98.39% 99.99% 100.62% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 0.03 % 0.29 % 55.91%
  YoY % 102.43% 2,188.89% -94.92% 4,325.00% 33.33% -89.66% -
  Horiz. % 1,437.93% 710.34% 31.03% 610.34% 13.79% 10.34% 100.00%
ROE 6.74 % 2.76 % 0.09 % 3.64 % 0.08 % 0.13 % 0.84 % 41.47%
  YoY % 144.20% 2,966.67% -97.53% 4,450.00% -38.46% -84.52% -
  Horiz. % 802.38% 328.57% 10.71% 433.33% 9.52% 15.48% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 485.19 434.03 359.32 441.62 437.13 445.09 566.07 -2.54%
  YoY % 11.79% 20.79% -18.64% 1.03% -1.79% -21.37% -
  Horiz. % 85.71% 76.67% 63.48% 78.02% 77.22% 78.63% 100.00%
EPS 20.22 8.29 0.33 7.80 0.18 0.27 1.67 51.51%
  YoY % 143.91% 2,412.12% -95.77% 4,233.33% -33.33% -83.83% -
  Horiz. % 1,210.78% 496.41% 19.76% 467.07% 10.78% 16.17% 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 3.0000 3.0000 3.6300 2.1400 2.1000 2.1200 2.0000 6.99%
  YoY % 0.00% -17.36% 69.63% 1.90% -0.94% 6.00% -
  Horiz. % 150.00% 150.00% 181.50% 107.00% 105.00% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 149.32 138.32 114.45 141.12 141.96 145.45 183.85 -3.41%
  YoY % 7.95% 20.86% -18.90% -0.59% -2.40% -20.89% -
  Horiz. % 81.22% 75.24% 62.25% 76.76% 77.22% 79.11% 100.00%
EPS 6.22 2.64 0.10 2.49 0.06 0.09 0.54 50.25%
  YoY % 135.61% 2,540.00% -95.98% 4,050.00% -33.33% -83.33% -
  Horiz. % 1,151.85% 488.89% 18.52% 461.11% 11.11% 16.67% 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 0.9233 0.9561 1.1563 0.6838 0.6820 0.6928 0.6495 6.03%
  YoY % -3.43% -17.31% 69.10% 0.26% -1.56% 6.67% -
  Horiz. % 142.16% 147.21% 178.03% 105.28% 105.00% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4800 0.8400 0.4200 0.4900 0.5100 0.4900 0.6000 -
P/RPS 0.31 0.19 0.12 0.11 0.12 0.11 0.11 18.84%
  YoY % 63.16% 58.33% 9.09% -8.33% 9.09% 0.00% -
  Horiz. % 281.82% 172.73% 109.09% 100.00% 109.09% 100.00% 100.00%
P/EPS 7.32 10.14 128.53 6.28 287.30 181.81 35.86 -23.26%
  YoY % -27.81% -92.11% 1,946.66% -97.81% 58.02% 407.00% -
  Horiz. % 20.41% 28.28% 358.42% 17.51% 801.17% 507.00% 100.00%
EY 13.66 9.86 0.78 15.92 0.35 0.55 2.79 30.29%
  YoY % 38.54% 1,164.10% -95.10% 4,448.57% -36.36% -80.29% -
  Horiz. % 489.61% 353.40% 27.96% 570.61% 12.54% 19.71% 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 0.49 0.28 0.12 0.23 0.24 0.23 0.30 8.52%
  YoY % 75.00% 133.33% -47.83% -4.17% 4.35% -23.33% -
  Horiz. % 163.33% 93.33% 40.00% 76.67% 80.00% 76.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.4700 0.8000 0.4350 0.5000 0.4700 0.4400 0.5600 -
P/RPS 0.30 0.18 0.12 0.11 0.11 0.10 0.10 20.08%
  YoY % 66.67% 50.00% 9.09% 0.00% 10.00% 0.00% -
  Horiz. % 300.00% 180.00% 120.00% 110.00% 110.00% 100.00% 100.00%
P/EPS 7.27 9.66 133.12 6.41 264.77 163.26 33.47 -22.46%
  YoY % -24.74% -92.74% 1,976.76% -97.58% 62.18% 387.78% -
  Horiz. % 21.72% 28.86% 397.73% 19.15% 791.07% 487.78% 100.00%
EY 13.76 10.36 0.75 15.60 0.38 0.61 2.99 28.96%
  YoY % 32.82% 1,281.33% -95.19% 4,005.26% -37.70% -79.60% -
  Horiz. % 460.20% 346.49% 25.08% 521.74% 12.71% 20.40% 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 0.49 0.27 0.12 0.23 0.22 0.21 0.28 9.77%
  YoY % 81.48% 125.00% -47.83% 4.55% 4.76% -25.00% -
  Horiz. % 175.00% 96.43% 42.86% 82.14% 78.57% 75.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

451  388  540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.040.00 
 AT 0.0650.00 
 HWATAI 1.07+0.295 
 ECOFIRS-WD 0.06+0.045 
 SERSOL 0.50+0.01 
 ARTRONIQ 0.435+0.03 
 SAUDEE 0.140.00 
 PUC 0.180.00 
 KANGER 0.06-0.01 
 SERSOL-WA 0.300.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief - Multiple headwinds to dampen sentiment HLBank Research Highlights
4. 【行家论股/视频】启顺造纸 税务激励业绩达标 南洋行家论股
5. 陸港股匯崩跌 反壟斷風暴vs. 恒大垃圾信評 20210727《楊世光在金錢爆》第2677集 - 楊世光在金錢爆 Good Articles to Share
6. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
7. Cypark资源试叩1.06令吉/敏源 南洋行家论股
8. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
PARTNERS & BROKERS