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 - 173,946
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 160.82 148.98 123.27 151.99 152.89 156.65 198.01 -3.41%
  YoY % 7.95% 20.86% -18.90% -0.59% -2.40% -20.89% -
  Horiz. % 81.22% 75.24% 62.25% 76.76% 77.21% 79.11% 100.00%
EPS 6.70 2.84 0.11 2.68 0.06 0.09 0.59 49.90%
  YoY % 135.92% 2,481.82% -95.90% 4,366.67% -33.33% -84.75% -
  Horiz. % 1,135.59% 481.36% 18.64% 454.24% 10.17% 15.25% 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 0.9944 1.0297 1.2453 0.7365 0.7345 0.7462 0.6996 6.03%
  YoY % -3.43% -17.31% 69.08% 0.27% -1.57% 6.66% -
  Horiz. % 142.14% 147.18% 178.00% 105.27% 104.99% 106.66% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers