Highlights

[PWF] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     3.44%    YoY -     125.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 279,470 286,612 279,745 287,297 284,246 283,728 259,142 5.18%
  QoQ % -2.49% 2.45% -2.63% 1.07% 0.18% 9.49% -
  Horiz. % 107.84% 110.60% 107.95% 110.86% 109.69% 109.49% 100.00%
PBT 15,124 18,032 16,413 19,893 17,980 22,748 9,192 39.50%
  QoQ % -16.13% 9.86% -17.49% 10.64% -20.96% 147.48% -
  Horiz. % 164.53% 196.17% 178.56% 216.42% 195.60% 247.48% 100.00%
Tax -5,254 -4,768 -4,753 -5,833 -4,388 -5,736 -3,864 22.80%
  QoQ % -10.19% -0.32% 18.52% -32.94% 23.50% -48.45% -
  Horiz. % 135.97% 123.40% 123.01% 150.97% 113.56% 148.45% 100.00%
NP 9,870 13,264 11,660 14,060 13,592 17,012 5,328 51.01%
  QoQ % -25.59% 13.76% -17.07% 3.44% -20.10% 219.29% -
  Horiz. % 185.25% 248.95% 218.84% 263.89% 255.11% 319.29% 100.00%
NP to SH 9,870 13,264 11,660 14,060 13,592 17,012 5,328 51.01%
  QoQ % -25.59% 13.76% -17.07% 3.44% -20.10% 219.29% -
  Horiz. % 185.25% 248.95% 218.84% 263.89% 255.11% 319.29% 100.00%
Tax Rate 34.74 % 26.44 % 28.96 % 29.32 % 24.40 % 25.22 % 42.04 % -11.97%
  QoQ % 31.39% -8.70% -1.23% 20.16% -3.25% -40.01% -
  Horiz. % 82.64% 62.89% 68.89% 69.74% 58.04% 59.99% 100.00%
Total Cost 269,600 273,348 268,085 273,237 270,654 266,716 253,814 4.12%
  QoQ % -1.37% 1.96% -1.89% 0.95% 1.48% 5.08% -
  Horiz. % 106.22% 107.70% 105.62% 107.65% 106.63% 105.08% 100.00%
Net Worth 208,947 204,772 222,115 221,027 214,798 212,351 208,409 0.17%
  QoQ % 2.04% -7.81% 0.49% 2.90% 1.15% 1.89% -
  Horiz. % 100.26% 98.25% 106.58% 106.05% 103.07% 101.89% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,725 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 40.53 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 208,947 204,772 222,115 221,027 214,798 212,351 208,409 0.17%
  QoQ % 2.04% -7.81% 0.49% 2.90% 1.15% 1.89% -
  Horiz. % 100.26% 98.25% 106.58% 106.05% 103.07% 101.89% 100.00%
NOSH 68,732 66,055 59,073 59,576 59,666 59,649 59,716 9.86%
  QoQ % 4.05% 11.82% -0.84% -0.15% 0.03% -0.11% -
  Horiz. % 115.10% 110.62% 98.92% 99.77% 99.92% 99.89% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.53 % 4.63 % 4.17 % 4.89 % 4.78 % 6.00 % 2.06 % 43.34%
  QoQ % -23.76% 11.03% -14.72% 2.30% -20.33% 191.26% -
  Horiz. % 171.36% 224.76% 202.43% 237.38% 232.04% 291.26% 100.00%
ROE 4.72 % 6.48 % 5.25 % 6.36 % 6.33 % 8.01 % 2.56 % 50.53%
  QoQ % -27.16% 23.43% -17.45% 0.47% -20.97% 212.89% -
  Horiz. % 184.38% 253.12% 205.08% 248.44% 247.27% 312.89% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 406.60 433.89 473.56 482.23 476.39 475.66 433.96 -4.26%
  QoQ % -6.29% -8.38% -1.80% 1.23% 0.15% 9.61% -
  Horiz. % 93.70% 99.98% 109.13% 111.12% 109.78% 109.61% 100.00%
EPS 14.36 20.08 16.45 23.60 22.78 28.52 8.93 37.38%
  QoQ % -28.49% 22.07% -30.30% 3.60% -20.13% 219.37% -
  Horiz. % 160.81% 224.86% 184.21% 264.28% 255.10% 319.37% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.0400 3.1000 3.7600 3.7100 3.6000 3.5600 3.4900 -8.82%
  QoQ % -1.94% -17.55% 1.35% 3.06% 1.12% 2.01% -
  Horiz. % 87.11% 88.83% 107.74% 106.30% 103.15% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 149.17 152.99 149.32 153.35 151.72 151.45 138.32 5.18%
  QoQ % -2.50% 2.46% -2.63% 1.07% 0.18% 9.49% -
  Horiz. % 107.84% 110.61% 107.95% 110.87% 109.69% 109.49% 100.00%
EPS 5.27 7.08 6.22 7.50 7.26 9.08 2.84 51.18%
  QoQ % -25.56% 13.83% -17.07% 3.31% -20.04% 219.72% -
  Horiz. % 185.56% 249.30% 219.01% 264.08% 255.63% 319.72% 100.00%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1153 1.0930 1.1856 1.1798 1.1465 1.1335 1.1124 0.17%
  QoQ % 2.04% -7.81% 0.49% 2.90% 1.15% 1.90% -
  Horiz. % 100.26% 98.26% 106.58% 106.06% 103.07% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.2200 1.4400 1.4800 1.7000 1.2200 0.8250 0.8400 -
P/RPS 0.30 0.33 0.31 0.35 0.26 0.17 0.19 35.71%
  QoQ % -9.09% 6.45% -11.43% 34.62% 52.94% -10.53% -
  Horiz. % 157.89% 173.68% 163.16% 184.21% 136.84% 89.47% 100.00%
P/EPS 8.50 7.17 7.50 7.20 5.36 2.89 9.41 -6.57%
  QoQ % 18.55% -4.40% 4.17% 34.33% 85.47% -69.29% -
  Horiz. % 90.33% 76.20% 79.70% 76.51% 56.96% 30.71% 100.00%
EY 11.77 13.94 13.34 13.88 18.67 34.57 10.62 7.11%
  QoQ % -15.57% 4.50% -3.89% -25.66% -45.99% 225.52% -
  Horiz. % 110.83% 131.26% 125.61% 130.70% 175.80% 325.52% 100.00%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.40 0.46 0.39 0.46 0.34 0.23 0.24 40.70%
  QoQ % -13.04% 17.95% -15.22% 35.29% 47.83% -4.17% -
  Horiz. % 166.67% 191.67% 162.50% 191.67% 141.67% 95.83% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.0700 1.3300 1.4700 1.5700 1.6700 0.9500 0.8000 -
P/RPS 0.26 0.31 0.31 0.33 0.35 0.20 0.18 27.87%
  QoQ % -16.13% 0.00% -6.06% -5.71% 75.00% 11.11% -
  Horiz. % 144.44% 172.22% 172.22% 183.33% 194.44% 111.11% 100.00%
P/EPS 7.45 6.62 7.45 6.65 7.33 3.33 8.97 -11.67%
  QoQ % 12.54% -11.14% 12.03% -9.28% 120.12% -62.88% -
  Horiz. % 83.05% 73.80% 83.05% 74.14% 81.72% 37.12% 100.00%
EY 13.42 15.10 13.43 15.03 13.64 30.02 11.15 13.19%
  QoQ % -11.13% 12.43% -10.65% 10.19% -54.56% 169.24% -
  Horiz. % 120.36% 135.43% 120.45% 134.80% 122.33% 269.24% 100.00%
DY 0.00 0.00 5.44 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.35 0.43 0.39 0.42 0.46 0.27 0.23 32.40%
  QoQ % -18.60% 10.26% -7.14% -8.70% 70.37% 17.39% -
  Horiz. % 152.17% 186.96% 169.57% 182.61% 200.00% 117.39% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS