Highlights

[PWF] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -9.09%    YoY -     194.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 284,246 283,728 259,142 251,174 229,626 229,080 214,424 20.74%
  QoQ % 0.18% 9.49% 3.17% 9.38% 0.24% 6.84% -
  Horiz. % 132.56% 132.32% 120.85% 117.14% 107.09% 106.84% 100.00%
PBT 17,980 22,748 9,192 8,936 9,406 5,956 349 1,294.58%
  QoQ % -20.96% 147.48% 2.86% -5.00% 57.92% 1,606.59% -
  Horiz. % 5,151.86% 6,518.05% 2,633.81% 2,560.46% 2,695.13% 1,706.59% 100.00%
Tax -4,388 -5,736 -3,864 -2,701 -3,310 -688 -154 838.63%
  QoQ % 23.50% -48.45% -43.04% 18.39% -381.10% -346.75% -
  Horiz. % 2,849.35% 3,724.68% 2,509.09% 1,754.11% 2,149.35% 446.75% 100.00%
NP 13,592 17,012 5,328 6,234 6,096 5,268 195 1,606.90%
  QoQ % -20.10% 219.29% -14.54% 2.27% 15.72% 2,601.54% -
  Horiz. % 6,970.26% 8,724.10% 2,732.31% 3,197.26% 3,126.15% 2,701.54% 100.00%
NP to SH 13,592 17,012 5,328 6,234 6,858 6,792 195 1,606.90%
  QoQ % -20.10% 219.29% -14.54% -9.09% 0.97% 3,383.08% -
  Horiz. % 6,970.26% 8,724.10% 2,732.31% 3,197.26% 3,516.92% 3,483.08% 100.00%
Tax Rate 24.40 % 25.22 % 42.04 % 30.23 % 35.19 % 11.55 % 44.13 % -32.71%
  QoQ % -3.25% -40.01% 39.07% -14.09% 204.68% -73.83% -
  Horiz. % 55.29% 57.15% 95.26% 68.50% 79.74% 26.17% 100.00%
Total Cost 270,654 266,716 253,814 244,940 223,530 223,812 214,229 16.92%
  QoQ % 1.48% 5.08% 3.62% 9.58% -0.13% 4.47% -
  Horiz. % 126.34% 124.50% 118.48% 114.34% 104.34% 104.47% 100.00%
Net Worth 214,798 212,351 208,409 210,808 209,363 267,377 203,765 3.59%
  QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% -
  Horiz. % 105.41% 104.21% 102.28% 103.46% 102.75% 131.22% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 214,798 212,351 208,409 210,808 209,363 267,377 203,765 3.59%
  QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% -
  Horiz. % 105.41% 104.21% 102.28% 103.46% 102.75% 131.22% 100.00%
NOSH 59,666 59,649 59,716 59,719 59,647 76,832 59,062 0.68%
  QoQ % 0.03% -0.11% -0.00% 0.12% -22.37% 30.09% -
  Horiz. % 101.02% 100.99% 101.11% 101.11% 100.99% 130.09% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.78 % 6.00 % 2.06 % 2.48 % 2.65 % 2.30 % 0.09 % 1,323.26%
  QoQ % -20.33% 191.26% -16.94% -6.42% 15.22% 2,455.56% -
  Horiz. % 5,311.11% 6,666.67% 2,288.89% 2,755.56% 2,944.44% 2,555.56% 100.00%
ROE 6.33 % 8.01 % 2.56 % 2.96 % 3.28 % 2.54 % 0.10 % 1,500.42%
  QoQ % -20.97% 212.89% -13.51% -9.76% 29.13% 2,440.00% -
  Horiz. % 6,330.00% 8,010.00% 2,560.00% 2,960.00% 3,280.00% 2,540.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 476.39 475.66 433.96 420.59 384.97 298.15 363.05 19.92%
  QoQ % 0.15% 9.61% 3.18% 9.25% 29.12% -17.88% -
  Horiz. % 131.22% 131.02% 119.53% 115.85% 106.04% 82.12% 100.00%
EPS 22.78 28.52 8.93 10.44 10.22 8.84 0.33 1,595.88%
  QoQ % -20.13% 219.37% -14.46% 2.15% 15.61% 2,578.79% -
  Horiz. % 6,903.03% 8,642.42% 2,706.06% 3,163.64% 3,096.97% 2,678.79% 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 3.6000 3.5600 3.4900 3.5300 3.5100 3.4800 3.4500 2.89%
  QoQ % 1.12% 2.01% -1.13% 0.57% 0.86% 0.87% -
  Horiz. % 104.35% 103.19% 101.16% 102.32% 101.74% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 163.41 163.11 148.98 144.40 132.01 131.70 123.27 20.74%
  QoQ % 0.18% 9.48% 3.17% 9.39% 0.24% 6.84% -
  Horiz. % 132.56% 132.32% 120.86% 117.14% 107.09% 106.84% 100.00%
EPS 7.81 9.78 3.06 3.58 3.94 3.90 0.11 1,628.08%
  QoQ % -20.14% 219.61% -14.53% -9.14% 1.03% 3,445.45% -
  Horiz. % 7,100.00% 8,890.91% 2,781.82% 3,254.55% 3,581.82% 3,545.45% 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 1.2349 1.2208 1.1981 1.2119 1.2036 1.5371 1.1714 3.59%
  QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% -
  Horiz. % 105.42% 104.22% 102.28% 103.46% 102.75% 131.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 -
P/RPS 0.26 0.17 0.19 0.15 0.18 0.15 0.12 67.68%
  QoQ % 52.94% -10.53% 26.67% -16.67% 20.00% 25.00% -
  Horiz. % 216.67% 141.67% 158.33% 125.00% 150.00% 125.00% 100.00%
P/EPS 5.36 2.89 9.41 6.08 6.00 5.15 127.21 -87.96%
  QoQ % 85.47% -69.29% 54.77% 1.33% 16.50% -95.95% -
  Horiz. % 4.21% 2.27% 7.40% 4.78% 4.72% 4.05% 100.00%
EY 18.67 34.57 10.62 16.44 16.66 19.43 0.79 728.31%
  QoQ % -45.99% 225.52% -35.40% -1.32% -14.26% 2,359.49% -
  Horiz. % 2,363.29% 4,375.95% 1,344.30% 2,081.01% 2,108.86% 2,459.49% 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 0.34 0.23 0.24 0.18 0.20 0.13 0.12 100.61%
  QoQ % 47.83% -4.17% 33.33% -10.00% 53.85% 8.33% -
  Horiz. % 283.33% 191.67% 200.00% 150.00% 166.67% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 -
P/RPS 0.35 0.20 0.18 0.18 0.16 0.23 0.12 104.54%
  QoQ % 75.00% 11.11% 0.00% 12.50% -30.43% 91.67% -
  Horiz. % 291.67% 166.67% 150.00% 150.00% 133.33% 191.67% 100.00%
P/EPS 7.33 3.33 8.97 7.18 5.22 7.69 131.75 -85.50%
  QoQ % 120.12% -62.88% 24.93% 37.55% -32.12% -94.16% -
  Horiz. % 5.56% 2.53% 6.81% 5.45% 3.96% 5.84% 100.00%
EY 13.64 30.02 11.15 13.92 19.16 13.00 0.76 589.12%
  QoQ % -54.56% 169.24% -19.90% -27.35% 47.38% 1,610.53% -
  Horiz. % 1,794.74% 3,950.00% 1,467.11% 1,831.58% 2,521.05% 1,710.53% 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 0.46 0.27 0.23 0.21 0.17 0.20 0.13 132.75%
  QoQ % 70.37% 17.39% 9.52% 23.53% -15.00% 53.85% -
  Horiz. % 353.85% 207.69% 176.92% 161.54% 130.77% 153.85% 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.
 


 

215  123  431  1493 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.515+0.035 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.08-0.005 
 HSI-C7K 0.26+0.02 
 EKOVEST 0.800.00 
 RSAWIT 0.295+0.02 
 SAPNRG 0.26-0.005 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers