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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers