Highlights

[PWF] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -14.54%    YoY -     2,632.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 287,297 284,246 283,728 259,142 251,174 229,626 229,080 16.28%
  QoQ % 1.07% 0.18% 9.49% 3.17% 9.38% 0.24% -
  Horiz. % 125.41% 124.08% 123.86% 113.12% 109.64% 100.24% 100.00%
PBT 19,893 17,980 22,748 9,192 8,936 9,406 5,956 123.28%
  QoQ % 10.64% -20.96% 147.48% 2.86% -5.00% 57.92% -
  Horiz. % 334.00% 301.88% 381.93% 154.33% 150.03% 157.92% 100.00%
Tax -5,833 -4,388 -5,736 -3,864 -2,701 -3,310 -688 315.26%
  QoQ % -32.94% 23.50% -48.45% -43.04% 18.39% -381.10% -
  Horiz. % 847.87% 637.79% 833.72% 561.63% 392.64% 481.10% 100.00%
NP 14,060 13,592 17,012 5,328 6,234 6,096 5,268 92.29%
  QoQ % 3.44% -20.10% 219.29% -14.54% 2.27% 15.72% -
  Horiz. % 266.89% 258.01% 322.93% 101.14% 118.35% 115.72% 100.00%
NP to SH 14,060 13,592 17,012 5,328 6,234 6,858 6,792 62.36%
  QoQ % 3.44% -20.10% 219.29% -14.54% -9.09% 0.97% -
  Horiz. % 207.01% 200.12% 250.47% 78.45% 91.79% 100.97% 100.00%
Tax Rate 29.32 % 24.40 % 25.22 % 42.04 % 30.23 % 35.19 % 11.55 % 85.98%
  QoQ % 20.16% -3.25% -40.01% 39.07% -14.09% 204.68% -
  Horiz. % 253.85% 211.26% 218.35% 363.98% 261.73% 304.68% 100.00%
Total Cost 273,237 270,654 266,716 253,814 244,940 223,530 223,812 14.21%
  QoQ % 0.95% 1.48% 5.08% 3.62% 9.58% -0.13% -
  Horiz. % 122.08% 120.93% 119.17% 113.40% 109.44% 99.87% 100.00%
Net Worth 221,027 214,798 212,351 208,409 210,808 209,363 267,377 -11.91%
  QoQ % 2.90% 1.15% 1.89% -1.14% 0.69% -21.70% -
  Horiz. % 82.67% 80.34% 79.42% 77.95% 78.84% 78.30% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 221,027 214,798 212,351 208,409 210,808 209,363 267,377 -11.91%
  QoQ % 2.90% 1.15% 1.89% -1.14% 0.69% -21.70% -
  Horiz. % 82.67% 80.34% 79.42% 77.95% 78.84% 78.30% 100.00%
NOSH 59,576 59,666 59,649 59,716 59,719 59,647 76,832 -15.59%
  QoQ % -0.15% 0.03% -0.11% -0.00% 0.12% -22.37% -
  Horiz. % 77.54% 77.66% 77.64% 77.72% 77.73% 77.63% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.89 % 4.78 % 6.00 % 2.06 % 2.48 % 2.65 % 2.30 % 65.27%
  QoQ % 2.30% -20.33% 191.26% -16.94% -6.42% 15.22% -
  Horiz. % 212.61% 207.83% 260.87% 89.57% 107.83% 115.22% 100.00%
ROE 6.36 % 6.33 % 8.01 % 2.56 % 2.96 % 3.28 % 2.54 % 84.29%
  QoQ % 0.47% -20.97% 212.89% -13.51% -9.76% 29.13% -
  Horiz. % 250.39% 249.21% 315.35% 100.79% 116.54% 129.13% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 482.23 476.39 475.66 433.96 420.59 384.97 298.15 37.75%
  QoQ % 1.23% 0.15% 9.61% 3.18% 9.25% 29.12% -
  Horiz. % 161.74% 159.78% 159.54% 145.55% 141.07% 129.12% 100.00%
EPS 23.60 22.78 28.52 8.93 10.44 10.22 8.84 92.33%
  QoQ % 3.60% -20.13% 219.37% -14.46% 2.15% 15.61% -
  Horiz. % 266.97% 257.69% 322.62% 101.02% 118.10% 115.61% 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 3.7100 3.6000 3.5600 3.4900 3.5300 3.5100 3.4800 4.35%
  QoQ % 3.06% 1.12% 2.01% -1.13% 0.57% 0.86% -
  Horiz. % 106.61% 103.45% 102.30% 100.29% 101.44% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 165.16 163.41 163.11 148.98 144.40 132.01 131.70 16.27%
  QoQ % 1.07% 0.18% 9.48% 3.17% 9.39% 0.24% -
  Horiz. % 125.41% 124.08% 123.85% 113.12% 109.64% 100.24% 100.00%
EPS 8.08 7.81 9.78 3.06 3.58 3.94 3.90 62.44%
  QoQ % 3.46% -20.14% 219.61% -14.53% -9.14% 1.03% -
  Horiz. % 207.18% 200.26% 250.77% 78.46% 91.79% 101.03% 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 1.2707 1.2349 1.2208 1.1981 1.2119 1.2036 1.5371 -11.91%
  QoQ % 2.90% 1.15% 1.89% -1.14% 0.69% -21.70% -
  Horiz. % 82.67% 80.34% 79.42% 77.95% 78.84% 78.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 -
P/RPS 0.35 0.26 0.17 0.19 0.15 0.18 0.15 75.83%
  QoQ % 34.62% 52.94% -10.53% 26.67% -16.67% 20.00% -
  Horiz. % 233.33% 173.33% 113.33% 126.67% 100.00% 120.00% 100.00%
P/EPS 7.20 5.36 2.89 9.41 6.08 6.00 5.15 25.01%
  QoQ % 34.33% 85.47% -69.29% 54.77% 1.33% 16.50% -
  Horiz. % 139.81% 104.08% 56.12% 182.72% 118.06% 116.50% 100.00%
EY 13.88 18.67 34.57 10.62 16.44 16.66 19.43 -20.07%
  QoQ % -25.66% -45.99% 225.52% -35.40% -1.32% -14.26% -
  Horiz. % 71.44% 96.09% 177.92% 54.66% 84.61% 85.74% 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 0.34 0.23 0.24 0.18 0.20 0.13 132.03%
  QoQ % 35.29% 47.83% -4.17% 33.33% -10.00% 53.85% -
  Horiz. % 353.85% 261.54% 176.92% 184.62% 138.46% 153.85% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 -
Price 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 -
P/RPS 0.33 0.35 0.20 0.18 0.18 0.16 0.23 27.18%
  QoQ % -5.71% 75.00% 11.11% 0.00% 12.50% -30.43% -
  Horiz. % 143.48% 152.17% 86.96% 78.26% 78.26% 69.57% 100.00%
P/EPS 6.65 7.33 3.33 8.97 7.18 5.22 7.69 -9.22%
  QoQ % -9.28% 120.12% -62.88% 24.93% 37.55% -32.12% -
  Horiz. % 86.48% 95.32% 43.30% 116.64% 93.37% 67.88% 100.00%
EY 15.03 13.64 30.02 11.15 13.92 19.16 13.00 10.15%
  QoQ % 10.19% -54.56% 169.24% -19.90% -27.35% 47.38% -
  Horiz. % 115.62% 104.92% 230.92% 85.77% 107.08% 147.38% 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 0.42 0.46 0.27 0.23 0.21 0.17 0.20 63.91%
  QoQ % -8.70% 70.37% 17.39% 9.52% 23.53% -15.00% -
  Horiz. % 210.00% 230.00% 135.00% 115.00% 105.00% 85.00% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers