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 - 173,946
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 167.26 160.82 148.98 123.27 151.99 152.89 156.65 1.10%
  YoY % 4.00% 7.95% 20.86% -18.90% -0.59% -2.40% -
  Horiz. % 106.77% 102.66% 95.10% 78.69% 97.03% 97.60% 100.00%
EPS 3.45 6.70 2.84 0.11 2.68 0.06 0.09 83.57%
  YoY % -48.51% 135.92% 2,481.82% -95.90% 4,366.67% -33.33% -
  Horiz. % 3,833.33% 7,444.44% 3,155.56% 122.22% 2,977.78% 66.67% 100.00%
DPS 3.72 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 1.1933 0.9944 1.0297 1.2453 0.7365 0.7345 0.7462 8.14%
  YoY % 20.00% -3.43% -17.31% 69.08% 0.27% -1.57% -
  Horiz. % 159.92% 133.26% 137.99% 166.89% 98.70% 98.43% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers