Highlights

[PWF] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     0.97%    YoY -     312.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 283,728 259,142 251,174 229,626 229,080 214,424 216,182 19.89%
  QoQ % 9.49% 3.17% 9.38% 0.24% 6.84% -0.81% -
  Horiz. % 131.24% 119.87% 116.19% 106.22% 105.97% 99.19% 100.00%
PBT 22,748 9,192 8,936 9,406 5,956 349 -5,488 -
  QoQ % 147.48% 2.86% -5.00% 57.92% 1,606.59% 106.36% -
  Horiz. % -414.50% -167.49% -162.83% -171.39% -108.53% -6.36% 100.00%
Tax -5,736 -3,864 -2,701 -3,310 -688 -154 -1,110 199.08%
  QoQ % -48.45% -43.04% 18.39% -381.10% -346.75% 86.13% -
  Horiz. % 516.45% 347.90% 243.22% 298.02% 61.94% 13.87% 100.00%
NP 17,012 5,328 6,234 6,096 5,268 195 -6,598 -
  QoQ % 219.29% -14.54% 2.27% 15.72% 2,601.54% 102.96% -
  Horiz. % -257.81% -80.74% -94.48% -92.38% -79.83% -2.96% 100.00%
NP to SH 17,012 5,328 6,234 6,858 6,792 195 -6,598 -
  QoQ % 219.29% -14.54% -9.09% 0.97% 3,383.08% 102.96% -
  Horiz. % -257.81% -80.74% -94.48% -103.93% -102.93% -2.96% 100.00%
Tax Rate 25.22 % 42.04 % 30.23 % 35.19 % 11.55 % 44.13 % - % -
  QoQ % -40.01% 39.07% -14.09% 204.68% -73.83% 0.00% -
  Horiz. % 57.15% 95.26% 68.50% 79.74% 26.17% 100.00% -
Total Cost 266,716 253,814 244,940 223,530 223,812 214,229 222,781 12.76%
  QoQ % 5.08% 3.62% 9.58% -0.13% 4.47% -3.84% -
  Horiz. % 119.72% 113.93% 109.95% 100.34% 100.46% 96.16% 100.00%
Net Worth 212,351 208,409 210,808 209,363 267,377 203,765 126,742 41.11%
  QoQ % 1.89% -1.14% 0.69% -21.70% 31.22% 60.77% -
  Horiz. % 167.55% 164.44% 166.33% 165.19% 210.96% 160.77% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 212,351 208,409 210,808 209,363 267,377 203,765 126,742 41.11%
  QoQ % 1.89% -1.14% 0.69% -21.70% 31.22% 60.77% -
  Horiz. % 167.55% 164.44% 166.33% 165.19% 210.96% 160.77% 100.00%
NOSH 59,649 59,716 59,719 59,647 76,832 59,062 60,353 -0.78%
  QoQ % -0.11% -0.00% 0.12% -22.37% 30.09% -2.14% -
  Horiz. % 98.83% 98.94% 98.95% 98.83% 127.30% 97.86% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.00 % 2.06 % 2.48 % 2.65 % 2.30 % 0.09 % -3.05 % -
  QoQ % 191.26% -16.94% -6.42% 15.22% 2,455.56% 102.95% -
  Horiz. % -196.72% -67.54% -81.31% -86.89% -75.41% -2.95% 100.00%
ROE 8.01 % 2.56 % 2.96 % 3.28 % 2.54 % 0.10 % -5.21 % -
  QoQ % 212.89% -13.51% -9.76% 29.13% 2,440.00% 101.92% -
  Horiz. % -153.74% -49.14% -56.81% -62.96% -48.75% -1.92% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 475.66 433.96 420.59 384.97 298.15 363.05 358.19 20.84%
  QoQ % 9.61% 3.18% 9.25% 29.12% -17.88% 1.36% -
  Horiz. % 132.80% 121.15% 117.42% 107.48% 83.24% 101.36% 100.00%
EPS 28.52 8.93 10.44 10.22 8.84 0.33 -10.93 -
  QoQ % 219.37% -14.46% 2.15% 15.61% 2,578.79% 103.02% -
  Horiz. % -260.93% -81.70% -95.52% -93.50% -80.88% -3.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5600 3.4900 3.5300 3.5100 3.4800 3.4500 2.1000 42.22%
  QoQ % 2.01% -1.13% 0.57% 0.86% 0.87% 64.29% -
  Horiz. % 169.52% 166.19% 168.10% 167.14% 165.71% 164.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.11 148.98 144.40 132.01 131.70 123.27 124.28 19.89%
  QoQ % 9.48% 3.17% 9.39% 0.24% 6.84% -0.81% -
  Horiz. % 131.24% 119.87% 116.19% 106.22% 105.97% 99.19% 100.00%
EPS 9.78 3.06 3.58 3.94 3.90 0.11 -3.79 -
  QoQ % 219.61% -14.53% -9.14% 1.03% 3,445.45% 102.90% -
  Horiz. % -258.05% -80.74% -94.46% -103.96% -102.90% -2.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2208 1.1981 1.2119 1.2036 1.5371 1.1714 0.7286 41.12%
  QoQ % 1.89% -1.14% 0.69% -21.70% 31.22% 60.77% -
  Horiz. % 167.55% 164.44% 166.33% 165.19% 210.97% 160.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 0.4400 -
P/RPS 0.17 0.19 0.15 0.18 0.15 0.12 0.12 26.16%
  QoQ % -10.53% 26.67% -16.67% 20.00% 25.00% 0.00% -
  Horiz. % 141.67% 158.33% 125.00% 150.00% 125.00% 100.00% 100.00%
P/EPS 2.89 9.41 6.08 6.00 5.15 127.21 -4.02 -
  QoQ % -69.29% 54.77% 1.33% 16.50% -95.95% 3,264.43% -
  Horiz. % -71.89% -234.08% -151.24% -149.25% -128.11% -3,164.43% 100.00%
EY 34.57 10.62 16.44 16.66 19.43 0.79 -24.85 -
  QoQ % 225.52% -35.40% -1.32% -14.26% 2,359.49% 103.18% -
  Horiz. % -139.11% -42.74% -66.16% -67.04% -78.19% -3.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.24 0.18 0.20 0.13 0.12 0.21 6.26%
  QoQ % -4.17% 33.33% -10.00% 53.85% 8.33% -42.86% -
  Horiz. % 109.52% 114.29% 85.71% 95.24% 61.90% 57.14% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 0.4800 -
P/RPS 0.20 0.18 0.18 0.16 0.23 0.12 0.13 33.30%
  QoQ % 11.11% 0.00% 12.50% -30.43% 91.67% -7.69% -
  Horiz. % 153.85% 138.46% 138.46% 123.08% 176.92% 92.31% 100.00%
P/EPS 3.33 8.97 7.18 5.22 7.69 131.75 -4.39 -
  QoQ % -62.88% 24.93% 37.55% -32.12% -94.16% 3,101.14% -
  Horiz. % -75.85% -204.33% -163.55% -118.91% -175.17% -3,001.14% 100.00%
EY 30.02 11.15 13.92 19.16 13.00 0.76 -22.78 -
  QoQ % 169.24% -19.90% -27.35% 47.38% 1,610.53% 103.34% -
  Horiz. % -131.78% -48.95% -61.11% -84.11% -57.07% -3.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.23 0.21 0.17 0.20 0.13 0.23 11.29%
  QoQ % 17.39% 9.52% 23.53% -15.00% 53.85% -43.48% -
  Horiz. % 117.39% 100.00% 91.30% 73.91% 86.96% 56.52% 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.
 


 

238  241  540  1269 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers