Highlights

[PWF] YoY TTM Result on 2010-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1,409.09%    YoY -     2.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 219,373 247,247 270,306 272,377 325,857 328,675 296,394 -4.89%
  YoY % -11.27% -8.53% -0.76% -16.41% -0.86% 10.89% -
  Horiz. % 74.01% 83.42% 91.20% 91.90% 109.94% 110.89% 100.00%
PBT 4,374 903 7,199 4,777 3,103 4,970 9,443 -12.03%
  YoY % 384.39% -87.46% 50.70% 53.95% -37.57% -47.37% -
  Horiz. % 46.32% 9.56% 76.24% 50.59% 32.86% 52.63% 100.00%
Tax -106 -1,069 -6,286 -2,412 -317 -1,306 -3,259 -43.47%
  YoY % 90.08% 82.99% -160.61% -660.88% 75.73% 59.93% -
  Horiz. % 3.25% 32.80% 192.88% 74.01% 9.73% 40.07% 100.00%
NP 4,268 -166 913 2,365 2,786 3,664 6,184 -5.99%
  YoY % 2,671.08% -118.18% -61.40% -15.11% -23.96% -40.75% -
  Horiz. % 69.02% -2.68% 14.76% 38.24% 45.05% 59.25% 100.00%
NP to SH 4,268 -166 913 2,490 2,420 2,751 6,417 -6.57%
  YoY % 2,671.08% -118.18% -63.33% 2.89% -12.03% -57.13% -
  Horiz. % 66.51% -2.59% 14.23% 38.80% 37.71% 42.87% 100.00%
Tax Rate 2.42 % 118.38 % 87.32 % 50.49 % 10.22 % 26.28 % 34.51 % -35.76%
  YoY % -97.96% 35.57% 72.95% 394.03% -61.11% -23.85% -
  Horiz. % 7.01% 343.03% 253.03% 146.31% 29.61% 76.15% 100.00%
Total Cost 215,105 247,413 269,393 270,012 323,071 325,011 290,210 -4.86%
  YoY % -13.06% -8.16% -0.23% -16.42% -0.60% 11.99% -
  Horiz. % 74.12% 85.25% 92.83% 93.04% 111.32% 111.99% 100.00%
Net Worth 267,377 124,946 127,846 121,944 127,578 135,128 95,666 18.67%
  YoY % 113.99% -2.27% 4.84% -4.42% -5.59% 41.25% -
  Horiz. % 279.49% 130.61% 133.64% 127.47% 133.36% 141.25% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 267,377 124,946 127,846 121,944 127,578 135,128 95,666 18.67%
  YoY % 113.99% -2.27% 4.84% -4.42% -5.59% 41.25% -
  Horiz. % 279.49% 130.61% 133.64% 127.47% 133.36% 141.25% 100.00%
NOSH 76,832 59,783 59,741 60,972 60,751 60,868 58,333 4.69%
  YoY % 28.52% 0.07% -2.02% 0.36% -0.19% 4.35% -
  Horiz. % 131.71% 102.49% 102.41% 104.52% 104.15% 104.35% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.95 % -0.07 % 0.34 % 0.87 % 0.85 % 1.11 % 2.09 % -1.15%
  YoY % 2,885.71% -120.59% -60.92% 2.35% -23.42% -46.89% -
  Horiz. % 93.30% -3.35% 16.27% 41.63% 40.67% 53.11% 100.00%
ROE 1.60 % -0.13 % 0.71 % 2.04 % 1.90 % 2.04 % 6.71 % -21.24%
  YoY % 1,330.77% -118.31% -65.20% 7.37% -6.86% -69.60% -
  Horiz. % 23.85% -1.94% 10.58% 30.40% 28.32% 30.40% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 285.52 413.57 452.46 446.72 536.38 539.98 508.10 -9.15%
  YoY % -30.96% -8.60% 1.28% -16.72% -0.67% 6.27% -
  Horiz. % 56.19% 81.40% 89.05% 87.92% 105.57% 106.27% 100.00%
EPS 5.55 -0.28 1.53 4.08 3.98 4.52 11.00 -10.77%
  YoY % 2,082.14% -118.30% -62.50% 2.51% -11.95% -58.91% -
  Horiz. % 50.45% -2.55% 13.91% 37.09% 36.18% 41.09% 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 3.4800 2.0900 2.1400 2.0000 2.1000 2.2200 1.6400 13.35%
  YoY % 66.51% -2.34% 7.00% -4.76% -5.41% 35.37% -
  Horiz. % 212.20% 127.44% 130.49% 121.95% 128.05% 135.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 126.12 142.14 155.40 156.59 187.33 188.95 170.39 -4.89%
  YoY % -11.27% -8.53% -0.76% -16.41% -0.86% 10.89% -
  Horiz. % 74.02% 83.42% 91.20% 91.90% 109.94% 110.89% 100.00%
EPS 2.45 -0.10 0.52 1.43 1.39 1.58 3.69 -6.59%
  YoY % 2,550.00% -119.23% -63.64% 2.88% -12.03% -57.18% -
  Horiz. % 66.40% -2.71% 14.09% 38.75% 37.67% 42.82% 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 1.5371 0.7183 0.7350 0.7010 0.7334 0.7768 0.5500 18.66%
  YoY % 113.99% -2.27% 4.85% -4.42% -5.59% 41.24% -
  Horiz. % 279.47% 130.60% 133.64% 127.45% 133.35% 141.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4550 0.4700 0.4300 0.4300 0.5800 0.5600 0.6000 -
P/RPS 0.16 0.11 0.10 0.10 0.11 0.10 0.12 4.91%
  YoY % 45.45% 10.00% 0.00% -9.09% 10.00% -16.67% -
  Horiz. % 133.33% 91.67% 83.33% 83.33% 91.67% 83.33% 100.00%
P/EPS 8.19 -169.27 28.14 10.53 14.56 12.39 5.45 7.02%
  YoY % 104.84% -701.53% 167.24% -27.68% 17.51% 127.34% -
  Horiz. % 150.28% -3,105.87% 516.33% 193.21% 267.16% 227.34% 100.00%
EY 12.21 -0.59 3.55 9.50 6.87 8.07 18.33 -6.54%
  YoY % 2,169.49% -116.62% -62.63% 38.28% -14.87% -55.97% -
  Horiz. % 66.61% -3.22% 19.37% 51.83% 37.48% 44.03% 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 0.13 0.22 0.20 0.22 0.28 0.25 0.37 -15.98%
  YoY % -40.91% 10.00% -9.09% -21.43% 12.00% -32.43% -
  Horiz. % 35.14% 59.46% 54.05% 59.46% 75.68% 67.57% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.6800 0.4800 0.4500 0.3500 0.4100 0.6200 0.6000 -
P/RPS 0.24 0.12 0.10 0.08 0.08 0.11 0.12 12.23%
  YoY % 100.00% 20.00% 25.00% 0.00% -27.27% -8.33% -
  Horiz. % 200.00% 100.00% 83.33% 66.67% 66.67% 91.67% 100.00%
P/EPS 12.24 -172.87 29.45 8.57 10.29 13.72 5.45 14.42%
  YoY % 107.08% -686.99% 243.64% -16.72% -25.00% 151.74% -
  Horiz. % 224.59% -3,171.93% 540.37% 157.25% 188.81% 251.74% 100.00%
EY 8.17 -0.58 3.40 11.67 9.72 7.29 18.33 -12.59%
  YoY % 1,508.62% -117.06% -70.87% 20.06% 33.33% -60.23% -
  Horiz. % 44.57% -3.16% 18.55% 63.67% 53.03% 39.77% 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 0.20 0.23 0.21 0.18 0.20 0.28 0.37 -9.74%
  YoY % -13.04% 9.52% 16.67% -10.00% -28.57% -24.32% -
  Horiz. % 54.05% 62.16% 56.76% 48.65% 54.05% 75.68% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers