Highlights

[PWF] YoY TTM Result on 2012-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -103.56%    YoY -     -118.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 280,466 272,804 219,373 247,247 270,306 272,377 325,857 -2.47%
  YoY % 2.81% 24.36% -11.27% -8.53% -0.76% -16.41% -
  Horiz. % 86.07% 83.72% 67.32% 75.88% 82.95% 83.59% 100.00%
PBT 15,234 13,390 4,374 903 7,199 4,777 3,103 30.35%
  YoY % 13.77% 206.13% 384.39% -87.46% 50.70% 53.95% -
  Horiz. % 490.94% 431.52% 140.96% 29.10% 232.00% 153.95% 100.00%
Tax -4,511 -5,126 -106 -1,069 -6,286 -2,412 -317 55.64%
  YoY % 12.00% -4,735.85% 90.08% 82.99% -160.61% -660.88% -
  Horiz. % 1,423.03% 1,617.03% 33.44% 337.22% 1,982.97% 760.88% 100.00%
NP 10,723 8,264 4,268 -166 913 2,365 2,786 25.17%
  YoY % 29.76% 93.63% 2,671.08% -118.18% -61.40% -15.11% -
  Horiz. % 384.89% 296.63% 153.19% -5.96% 32.77% 84.89% 100.00%
NP to SH 10,723 7,883 4,268 -166 913 2,490 2,420 28.14%
  YoY % 36.03% 84.70% 2,671.08% -118.18% -63.33% 2.89% -
  Horiz. % 443.10% 325.74% 176.36% -6.86% 37.73% 102.89% 100.00%
Tax Rate 29.61 % 38.28 % 2.42 % 118.38 % 87.32 % 50.49 % 10.22 % 19.39%
  YoY % -22.65% 1,481.82% -97.96% 35.57% 72.95% 394.03% -
  Horiz. % 289.73% 374.56% 23.68% 1,158.32% 854.40% 494.03% 100.00%
Total Cost 269,743 264,540 215,105 247,413 269,393 270,012 323,071 -2.96%
  YoY % 1.97% 22.98% -13.06% -8.16% -0.23% -16.42% -
  Horiz. % 83.49% 81.88% 66.58% 76.58% 83.39% 83.58% 100.00%
Net Worth 198,167 212,351 267,377 124,946 127,846 121,944 127,578 7.61%
  YoY % -6.68% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 155.33% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 198,167 212,351 267,377 124,946 127,846 121,944 127,578 7.61%
  YoY % -6.68% -20.58% 113.99% -2.27% 4.84% -4.42% -
  Horiz. % 155.33% 166.45% 209.58% 97.94% 100.21% 95.58% 100.00%
NOSH 66,055 59,649 76,832 59,783 59,741 60,972 60,751 1.40%
  YoY % 10.74% -22.36% 28.52% 0.07% -2.02% 0.36% -
  Horiz. % 108.73% 98.19% 126.47% 98.41% 98.34% 100.36% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.82 % 3.03 % 1.95 % -0.07 % 0.34 % 0.87 % 0.85 % 28.45%
  YoY % 26.07% 55.38% 2,885.71% -120.59% -60.92% 2.35% -
  Horiz. % 449.41% 356.47% 229.41% -8.24% 40.00% 102.35% 100.00%
ROE 5.41 % 3.71 % 1.60 % -0.13 % 0.71 % 2.04 % 1.90 % 19.04%
  YoY % 45.82% 131.88% 1,330.77% -118.31% -65.20% 7.37% -
  Horiz. % 284.74% 195.26% 84.21% -6.84% 37.37% 107.37% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 424.59 457.35 285.52 413.57 452.46 446.72 536.38 -3.82%
  YoY % -7.16% 60.18% -30.96% -8.60% 1.28% -16.72% -
  Horiz. % 79.16% 85.27% 53.23% 77.10% 84.35% 83.28% 100.00%
EPS 16.23 13.22 5.55 -0.28 1.53 4.08 3.98 26.38%
  YoY % 22.77% 138.20% 2,082.14% -118.30% -62.50% 2.51% -
  Horiz. % 407.79% 332.16% 139.45% -7.04% 38.44% 102.51% 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 3.0000 3.5600 3.4800 2.0900 2.1400 2.0000 2.1000 6.12%
  YoY % -15.73% 2.30% 66.51% -2.34% 7.00% -4.76% -
  Horiz. % 142.86% 169.52% 165.71% 99.52% 101.90% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 161.24 156.83 126.12 142.14 155.40 156.59 187.33 -2.47%
  YoY % 2.81% 24.35% -11.27% -8.53% -0.76% -16.41% -
  Horiz. % 86.07% 83.72% 67.33% 75.88% 82.96% 83.59% 100.00%
EPS 6.16 4.53 2.45 -0.10 0.52 1.43 1.39 28.15%
  YoY % 35.98% 84.90% 2,550.00% -119.23% -63.64% 2.88% -
  Horiz. % 443.17% 325.90% 176.26% -7.19% 37.41% 102.88% 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 1.1392 1.2208 1.5371 0.7183 0.7350 0.7010 0.7334 7.61%
  YoY % -6.68% -20.58% 113.99% -2.27% 4.85% -4.42% -
  Horiz. % 155.33% 166.46% 209.59% 97.94% 100.22% 95.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4400 0.8250 0.4550 0.4700 0.4300 0.4300 0.5800 -
P/RPS 0.34 0.18 0.16 0.11 0.10 0.10 0.11 20.68%
  YoY % 88.89% 12.50% 45.45% 10.00% 0.00% -9.09% -
  Horiz. % 309.09% 163.64% 145.45% 100.00% 90.91% 90.91% 100.00%
P/EPS 8.87 6.24 8.19 -169.27 28.14 10.53 14.56 -7.92%
  YoY % 42.15% -23.81% 104.84% -701.53% 167.24% -27.68% -
  Horiz. % 60.92% 42.86% 56.25% -1,162.57% 193.27% 72.32% 100.00%
EY 11.27 16.02 12.21 -0.59 3.55 9.50 6.87 8.60%
  YoY % -29.65% 31.20% 2,169.49% -116.62% -62.63% 38.28% -
  Horiz. % 164.05% 233.19% 177.73% -8.59% 51.67% 138.28% 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 0.48 0.23 0.13 0.22 0.20 0.22 0.28 9.39%
  YoY % 108.70% 76.92% -40.91% 10.00% -9.09% -21.43% -
  Horiz. % 171.43% 82.14% 46.43% 78.57% 71.43% 78.57% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.3300 0.9500 0.6800 0.4800 0.4500 0.3500 0.4100 -
P/RPS 0.31 0.21 0.24 0.12 0.10 0.08 0.08 25.31%
  YoY % 47.62% -12.50% 100.00% 20.00% 25.00% 0.00% -
  Horiz. % 387.50% 262.50% 300.00% 150.00% 125.00% 100.00% 100.00%
P/EPS 8.19 7.19 12.24 -172.87 29.45 8.57 10.29 -3.73%
  YoY % 13.91% -41.26% 107.08% -686.99% 243.64% -16.72% -
  Horiz. % 79.59% 69.87% 118.95% -1,679.98% 286.20% 83.28% 100.00%
EY 12.21 13.91 8.17 -0.58 3.40 11.67 9.72 3.87%
  YoY % -12.22% 70.26% 1,508.62% -117.06% -70.87% 20.06% -
  Horiz. % 125.62% 143.11% 84.05% -5.97% 34.98% 120.06% 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 0.44 0.27 0.20 0.23 0.21 0.18 0.20 14.04%
  YoY % 62.96% 35.00% -13.04% 9.52% 16.67% -10.00% -
  Horiz. % 220.00% 135.00% 100.00% 115.00% 105.00% 90.00% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers