Highlights

[PWF] YoY TTM Result on 2012-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     103.40%    YoY -     -95.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 290,939 279,745 259,142 214,424 264,381 265,949 272,493 1.10%
  YoY % 4.00% 7.95% 20.85% -18.90% -0.59% -2.40% -
  Horiz. % 106.77% 102.66% 95.10% 78.69% 97.02% 97.60% 100.00%
PBT 9,365 16,413 9,192 349 5,962 7,053 686 54.56%
  YoY % -42.94% 78.56% 2,533.81% -94.15% -15.47% 928.13% -
  Horiz. % 1,365.16% 2,392.57% 1,339.94% 50.87% 869.10% 1,028.13% 100.00%
Tax -3,358 -4,753 -3,864 -154 -1,293 -6,945 -599 33.27%
  YoY % 29.35% -23.01% -2,409.09% 88.09% 81.38% -1,059.43% -
  Horiz. % 560.60% 793.49% 645.08% 25.71% 215.86% 1,159.43% 100.00%
NP 6,007 11,660 5,328 195 4,669 108 87 102.48%
  YoY % -48.48% 118.84% 2,632.31% -95.82% 4,223.15% 24.14% -
  Horiz. % 6,904.60% 13,402.30% 6,124.14% 224.14% 5,366.67% 124.14% 100.00%
NP to SH 6,007 11,660 4,947 195 4,669 108 165 82.00%
  YoY % -48.48% 135.70% 2,436.92% -95.82% 4,223.15% -34.55% -
  Horiz. % 3,640.61% 7,066.67% 2,998.18% 118.18% 2,829.70% 65.45% 100.00%
Tax Rate 35.86 % 28.96 % 42.04 % 44.13 % 21.69 % 98.47 % 87.32 % -13.78%
  YoY % 23.83% -31.11% -4.74% 103.46% -77.97% 12.77% -
  Horiz. % 41.07% 33.17% 48.14% 50.54% 24.84% 112.77% 100.00%
Total Cost 284,932 268,085 253,814 214,229 259,712 265,841 272,406 0.75%
  YoY % 6.28% 5.62% 18.48% -17.51% -2.31% -2.41% -
  Horiz. % 104.60% 98.41% 93.17% 78.64% 95.34% 97.59% 100.00%
Net Worth 207,563 172,968 179,117 216,619 128,112 127,763 129,791 8.14%
  YoY % 20.00% -3.43% -17.31% 69.09% 0.27% -1.56% -
  Horiz. % 159.92% 133.27% 138.00% 166.90% 98.71% 98.44% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,465 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 107.63 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 207,563 172,968 179,117 216,619 128,112 127,763 129,791 8.14%
  YoY % 20.00% -3.43% -17.31% 69.09% 0.27% -1.56% -
  Horiz. % 159.92% 133.27% 138.00% 166.90% 98.71% 98.44% 100.00%
NOSH 72,070 57,656 59,705 59,674 59,865 60,839 61,222 2.75%
  YoY % 25.00% -3.43% 0.05% -0.32% -1.60% -0.62% -
  Horiz. % 117.72% 94.18% 97.52% 97.47% 97.78% 99.38% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.06 % 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 0.03 % 102.29%
  YoY % -50.60% 102.43% 2,188.89% -94.92% 4,325.00% 33.33% -
  Horiz. % 6,866.67% 13,900.00% 6,866.67% 300.00% 5,900.00% 133.33% 100.00%
ROE 2.89 % 6.74 % 2.76 % 0.09 % 3.64 % 0.08 % 0.13 % 67.64%
  YoY % -57.12% 144.20% 2,966.67% -97.53% 4,450.00% -38.46% -
  Horiz. % 2,223.08% 5,184.62% 2,123.08% 69.23% 2,800.00% 61.54% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 403.69 485.19 434.03 359.32 441.62 437.13 445.09 -1.61%
  YoY % -16.80% 11.79% 20.79% -18.64% 1.03% -1.79% -
  Horiz. % 90.70% 109.01% 97.52% 80.73% 99.22% 98.21% 100.00%
EPS 8.33 20.22 8.29 0.33 7.80 0.18 0.27 77.05%
  YoY % -58.80% 143.91% 2,412.12% -95.77% 4,233.33% -33.33% -
  Horiz. % 3,085.19% 7,488.89% 3,070.37% 122.22% 2,888.89% 66.67% 100.00%
DPS 8.97 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. % 100.00% - - - - - -
NAPS 2.8800 3.0000 3.0000 3.6300 2.1400 2.1000 2.1200 5.24%
  YoY % -4.00% 0.00% -17.36% 69.63% 1.90% -0.94% -
  Horiz. % 135.85% 141.51% 141.51% 171.23% 100.94% 99.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 155.30 149.32 138.32 114.45 141.12 141.96 145.45 1.10%
  YoY % 4.00% 7.95% 20.86% -18.90% -0.59% -2.40% -
  Horiz. % 106.77% 102.66% 95.10% 78.69% 97.02% 97.60% 100.00%
EPS 3.21 6.22 2.64 0.10 2.49 0.06 0.09 81.38%
  YoY % -48.39% 135.61% 2,540.00% -95.98% 4,050.00% -33.33% -
  Horiz. % 3,566.67% 6,911.11% 2,933.33% 111.11% 2,766.67% 66.67% 100.00%
DPS 3.45 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. % 100.00% - - - - - -
NAPS 1.1079 0.9233 0.9561 1.1563 0.6838 0.6820 0.6928 8.14%
  YoY % 19.99% -3.43% -17.31% 69.10% 0.26% -1.56% -
  Horiz. % 159.92% 133.27% 138.01% 166.90% 98.70% 98.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 0.4900 -
P/RPS 0.31 0.31 0.19 0.12 0.11 0.12 0.11 18.84%
  YoY % 0.00% 63.16% 58.33% 9.09% -8.33% 9.09% -
  Horiz. % 281.82% 281.82% 172.73% 109.09% 100.00% 109.09% 100.00%
P/EPS 15.00 7.32 10.14 128.53 6.28 287.30 181.81 -34.01%
  YoY % 104.92% -27.81% -92.11% 1,946.66% -97.81% 58.02% -
  Horiz. % 8.25% 4.03% 5.58% 70.69% 3.45% 158.02% 100.00%
EY 6.67 13.66 9.86 0.78 15.92 0.35 0.55 51.55%
  YoY % -51.17% 38.54% 1,164.10% -95.10% 4,448.57% -36.36% -
  Horiz. % 1,212.73% 2,483.64% 1,792.73% 141.82% 2,894.55% 63.64% 100.00%
DY 7.18 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. % 100.00% - - - - - -
P/NAPS 0.43 0.49 0.28 0.12 0.23 0.24 0.23 10.99%
  YoY % -12.24% 75.00% 133.33% -47.83% -4.17% 4.35% -
  Horiz. % 186.96% 213.04% 121.74% 52.17% 100.00% 104.35% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 0.4400 -
P/RPS 0.32 0.30 0.18 0.12 0.11 0.11 0.10 21.38%
  YoY % 6.67% 66.67% 50.00% 9.09% 0.00% 10.00% -
  Horiz. % 320.00% 300.00% 180.00% 120.00% 110.00% 110.00% 100.00%
P/EPS 15.48 7.27 9.66 133.12 6.41 264.77 163.26 -32.46%
  YoY % 112.93% -24.74% -92.74% 1,976.76% -97.58% 62.18% -
  Horiz. % 9.48% 4.45% 5.92% 81.54% 3.93% 162.18% 100.00%
EY 6.46 13.76 10.36 0.75 15.60 0.38 0.61 48.16%
  YoY % -53.05% 32.82% 1,281.33% -95.19% 4,005.26% -37.70% -
  Horiz. % 1,059.02% 2,255.74% 1,698.36% 122.95% 2,557.38% 62.30% 100.00%
DY 6.95 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. % 100.00% - - - - - -
P/NAPS 0.45 0.49 0.27 0.12 0.23 0.22 0.21 13.54%
  YoY % -8.16% 81.48% 125.00% -47.83% 4.55% 4.76% -
  Horiz. % 214.29% 233.33% 128.57% 57.14% 109.52% 104.76% 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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS