Highlights

[PWF] YoY TTM Result on 2011-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     745.37%    YoY -     -63.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 272,804 219,373 247,247 270,306 272,377 325,857 328,675 -3.06%
  YoY % 24.36% -11.27% -8.53% -0.76% -16.41% -0.86% -
  Horiz. % 83.00% 66.74% 75.23% 82.24% 82.87% 99.14% 100.00%
PBT 13,390 4,374 903 7,199 4,777 3,103 4,970 17.95%
  YoY % 206.13% 384.39% -87.46% 50.70% 53.95% -37.57% -
  Horiz. % 269.42% 88.01% 18.17% 144.85% 96.12% 62.43% 100.00%
Tax -5,126 -106 -1,069 -6,286 -2,412 -317 -1,306 25.58%
  YoY % -4,735.85% 90.08% 82.99% -160.61% -660.88% 75.73% -
  Horiz. % 392.50% 8.12% 81.85% 481.32% 184.69% 24.27% 100.00%
NP 8,264 4,268 -166 913 2,365 2,786 3,664 14.51%
  YoY % 93.63% 2,671.08% -118.18% -61.40% -15.11% -23.96% -
  Horiz. % 225.55% 116.48% -4.53% 24.92% 64.55% 76.04% 100.00%
NP to SH 7,883 4,268 -166 913 2,490 2,420 2,751 19.17%
  YoY % 84.70% 2,671.08% -118.18% -63.33% 2.89% -12.03% -
  Horiz. % 286.55% 155.14% -6.03% 33.19% 90.51% 87.97% 100.00%
Tax Rate 38.28 % 2.42 % 118.38 % 87.32 % 50.49 % 10.22 % 26.28 % 6.47%
  YoY % 1,481.82% -97.96% 35.57% 72.95% 394.03% -61.11% -
  Horiz. % 145.66% 9.21% 450.46% 332.27% 192.12% 38.89% 100.00%
Total Cost 264,540 215,105 247,413 269,393 270,012 323,071 325,011 -3.37%
  YoY % 22.98% -13.06% -8.16% -0.23% -16.42% -0.60% -
  Horiz. % 81.39% 66.18% 76.12% 82.89% 83.08% 99.40% 100.00%
Net Worth 212,351 267,377 124,946 127,846 121,944 127,578 135,128 7.82%
  YoY % -20.58% 113.99% -2.27% 4.84% -4.42% -5.59% -
  Horiz. % 157.15% 197.87% 92.47% 94.61% 90.24% 94.41% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 212,351 267,377 124,946 127,846 121,944 127,578 135,128 7.82%
  YoY % -20.58% 113.99% -2.27% 4.84% -4.42% -5.59% -
  Horiz. % 157.15% 197.87% 92.47% 94.61% 90.24% 94.41% 100.00%
NOSH 59,649 76,832 59,783 59,741 60,972 60,751 60,868 -0.34%
  YoY % -22.36% 28.52% 0.07% -2.02% 0.36% -0.19% -
  Horiz. % 98.00% 126.23% 98.22% 98.15% 100.17% 99.81% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.03 % 1.95 % -0.07 % 0.34 % 0.87 % 0.85 % 1.11 % 18.21%
  YoY % 55.38% 2,885.71% -120.59% -60.92% 2.35% -23.42% -
  Horiz. % 272.97% 175.68% -6.31% 30.63% 78.38% 76.58% 100.00%
ROE 3.71 % 1.60 % -0.13 % 0.71 % 2.04 % 1.90 % 2.04 % 10.48%
  YoY % 131.88% 1,330.77% -118.31% -65.20% 7.37% -6.86% -
  Horiz. % 181.86% 78.43% -6.37% 34.80% 100.00% 93.14% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 457.35 285.52 413.57 452.46 446.72 536.38 539.98 -2.73%
  YoY % 60.18% -30.96% -8.60% 1.28% -16.72% -0.67% -
  Horiz. % 84.70% 52.88% 76.59% 83.79% 82.73% 99.33% 100.00%
EPS 13.22 5.55 -0.28 1.53 4.08 3.98 4.52 19.58%
  YoY % 138.20% 2,082.14% -118.30% -62.50% 2.51% -11.95% -
  Horiz. % 292.48% 122.79% -6.19% 33.85% 90.27% 88.05% 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 3.5600 3.4800 2.0900 2.1400 2.0000 2.1000 2.2200 8.19%
  YoY % 2.30% 66.51% -2.34% 7.00% -4.76% -5.41% -
  Horiz. % 160.36% 156.76% 94.14% 96.40% 90.09% 94.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 156.83 126.12 142.14 155.40 156.59 187.33 188.95 -3.06%
  YoY % 24.35% -11.27% -8.53% -0.76% -16.41% -0.86% -
  Horiz. % 83.00% 66.75% 75.23% 82.24% 82.87% 99.14% 100.00%
EPS 4.53 2.45 -0.10 0.52 1.43 1.39 1.58 19.18%
  YoY % 84.90% 2,550.00% -119.23% -63.64% 2.88% -12.03% -
  Horiz. % 286.71% 155.06% -6.33% 32.91% 90.51% 87.97% 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 1.2208 1.5371 0.7183 0.7350 0.7010 0.7334 0.7768 7.82%
  YoY % -20.58% 113.99% -2.27% 4.85% -4.42% -5.59% -
  Horiz. % 157.16% 197.88% 92.47% 94.62% 90.24% 94.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.8250 0.4550 0.4700 0.4300 0.4300 0.5800 0.5600 -
P/RPS 0.18 0.16 0.11 0.10 0.10 0.11 0.10 10.29%
  YoY % 12.50% 45.45% 10.00% 0.00% -9.09% 10.00% -
  Horiz. % 180.00% 160.00% 110.00% 100.00% 100.00% 110.00% 100.00%
P/EPS 6.24 8.19 -169.27 28.14 10.53 14.56 12.39 -10.80%
  YoY % -23.81% 104.84% -701.53% 167.24% -27.68% 17.51% -
  Horiz. % 50.36% 66.10% -1,366.18% 227.12% 84.99% 117.51% 100.00%
EY 16.02 12.21 -0.59 3.55 9.50 6.87 8.07 12.10%
  YoY % 31.20% 2,169.49% -116.62% -62.63% 38.28% -14.87% -
  Horiz. % 198.51% 151.30% -7.31% 43.99% 117.72% 85.13% 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 0.23 0.13 0.22 0.20 0.22 0.28 0.25 -1.38%
  YoY % 76.92% -40.91% 10.00% -9.09% -21.43% 12.00% -
  Horiz. % 92.00% 52.00% 88.00% 80.00% 88.00% 112.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.9500 0.6800 0.4800 0.4500 0.3500 0.4100 0.6200 -
P/RPS 0.21 0.24 0.12 0.10 0.08 0.08 0.11 11.37%
  YoY % -12.50% 100.00% 20.00% 25.00% 0.00% -27.27% -
  Horiz. % 190.91% 218.18% 109.09% 90.91% 72.73% 72.73% 100.00%
P/EPS 7.19 12.24 -172.87 29.45 8.57 10.29 13.72 -10.21%
  YoY % -41.26% 107.08% -686.99% 243.64% -16.72% -25.00% -
  Horiz. % 52.41% 89.21% -1,259.99% 214.65% 62.46% 75.00% 100.00%
EY 13.91 8.17 -0.58 3.40 11.67 9.72 7.29 11.36%
  YoY % 70.26% 1,508.62% -117.06% -70.87% 20.06% 33.33% -
  Horiz. % 190.81% 112.07% -7.96% 46.64% 160.08% 133.33% 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 0.27 0.20 0.23 0.21 0.18 0.20 0.28 -0.60%
  YoY % 35.00% -13.04% 9.52% 16.67% -10.00% -28.57% -
  Horiz. % 96.43% 71.43% 82.14% 75.00% 64.29% 71.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

81  334  413  1454 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.045+0.005 
 NEXGRAM 0.0650.00 
 BORNOIL 0.07+0.005 
 SAPNRG 0.125-0.005 
 XOX 0.235-0.02 
 AEMULUS 0.71-0.03 
 GPA 0.205+0.04 
 LUSTER 0.140.00 
 NICE 0.29+0.035 
 JAG 0.06-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers