Highlights

[PWF] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -17.07%    YoY -     118.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 291,002 279,470 286,612 279,745 287,297 284,246 283,728 1.70%
  QoQ % 4.13% -2.49% 2.45% -2.63% 1.07% 0.18% -
  Horiz. % 102.56% 98.50% 101.02% 98.60% 101.26% 100.18% 100.00%
PBT 14,881 15,124 18,032 16,413 19,893 17,980 22,748 -24.62%
  QoQ % -1.60% -16.13% 9.86% -17.49% 10.64% -20.96% -
  Horiz. % 65.42% 66.48% 79.27% 72.15% 87.45% 79.04% 100.00%
Tax -4,617 -5,254 -4,768 -4,753 -5,833 -4,388 -5,736 -13.45%
  QoQ % 12.12% -10.19% -0.32% 18.52% -32.94% 23.50% -
  Horiz. % 80.50% 91.60% 83.12% 82.86% 101.70% 76.50% 100.00%
NP 10,264 9,870 13,264 11,660 14,060 13,592 17,012 -28.58%
  QoQ % 3.99% -25.59% 13.76% -17.07% 3.44% -20.10% -
  Horiz. % 60.33% 58.02% 77.97% 68.54% 82.65% 79.90% 100.00%
NP to SH 10,264 9,870 13,264 11,660 14,060 13,592 17,012 -28.58%
  QoQ % 3.99% -25.59% 13.76% -17.07% 3.44% -20.10% -
  Horiz. % 60.33% 58.02% 77.97% 68.54% 82.65% 79.90% 100.00%
Tax Rate 31.03 % 34.74 % 26.44 % 28.96 % 29.32 % 24.40 % 25.22 % 14.81%
  QoQ % -10.68% 31.39% -8.70% -1.23% 20.16% -3.25% -
  Horiz. % 123.04% 137.75% 104.84% 114.83% 116.26% 96.75% 100.00%
Total Cost 280,738 269,600 273,348 268,085 273,237 270,654 266,716 3.47%
  QoQ % 4.13% -1.37% 1.96% -1.89% 0.95% 1.48% -
  Horiz. % 105.26% 101.08% 102.49% 100.51% 102.45% 101.48% 100.00%
Net Worth 215,152 208,947 204,772 222,115 221,027 214,798 212,351 0.88%
  QoQ % 2.97% 2.04% -7.81% 0.49% 2.90% 1.15% -
  Horiz. % 101.32% 98.40% 96.43% 104.60% 104.09% 101.15% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 4,725 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 215,152 208,947 204,772 222,115 221,027 214,798 212,351 0.88%
  QoQ % 2.97% 2.04% -7.81% 0.49% 2.90% 1.15% -
  Horiz. % 101.32% 98.40% 96.43% 104.60% 104.09% 101.15% 100.00%
NOSH 69,854 68,732 66,055 59,073 59,576 59,666 59,649 11.09%
  QoQ % 1.63% 4.05% 11.82% -0.84% -0.15% 0.03% -
  Horiz. % 117.11% 115.23% 110.74% 99.03% 99.88% 100.03% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.53 % 3.53 % 4.63 % 4.17 % 4.89 % 4.78 % 6.00 % -29.76%
  QoQ % 0.00% -23.76% 11.03% -14.72% 2.30% -20.33% -
  Horiz. % 58.83% 58.83% 77.17% 69.50% 81.50% 79.67% 100.00%
ROE 4.77 % 4.72 % 6.48 % 5.25 % 6.36 % 6.33 % 8.01 % -29.20%
  QoQ % 1.06% -27.16% 23.43% -17.45% 0.47% -20.97% -
  Horiz. % 59.55% 58.93% 80.90% 65.54% 79.40% 79.03% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 416.58 406.60 433.89 473.56 482.23 476.39 475.66 -8.45%
  QoQ % 2.45% -6.29% -8.38% -1.80% 1.23% 0.15% -
  Horiz. % 87.58% 85.48% 91.22% 99.56% 101.38% 100.15% 100.00%
EPS 14.69 14.36 20.08 16.45 23.60 22.78 28.52 -35.72%
  QoQ % 2.30% -28.49% 22.07% -30.30% 3.60% -20.13% -
  Horiz. % 51.51% 50.35% 70.41% 57.68% 82.75% 79.87% 100.00%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.0800 3.0400 3.1000 3.7600 3.7100 3.6000 3.5600 -9.20%
  QoQ % 1.32% -1.94% -17.55% 1.35% 3.06% 1.12% -
  Horiz. % 86.52% 85.39% 87.08% 105.62% 104.21% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 167.29 160.66 164.77 160.82 165.16 163.41 163.11 1.70%
  QoQ % 4.13% -2.49% 2.46% -2.63% 1.07% 0.18% -
  Horiz. % 102.56% 98.50% 101.02% 98.60% 101.26% 100.18% 100.00%
EPS 5.90 5.67 7.63 6.70 8.08 7.81 9.78 -28.58%
  QoQ % 4.06% -25.69% 13.88% -17.08% 3.46% -20.14% -
  Horiz. % 60.33% 57.98% 78.02% 68.51% 82.62% 79.86% 100.00%
DPS 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2369 1.2012 1.1772 1.2769 1.2707 1.2349 1.2208 0.88%
  QoQ % 2.97% 2.04% -7.81% 0.49% 2.90% 1.15% -
  Horiz. % 101.32% 98.39% 96.43% 104.60% 104.09% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1500 1.2200 1.4400 1.4800 1.7000 1.2200 0.8250 -
P/RPS 0.28 0.30 0.33 0.31 0.35 0.26 0.17 39.43%
  QoQ % -6.67% -9.09% 6.45% -11.43% 34.62% 52.94% -
  Horiz. % 164.71% 176.47% 194.12% 182.35% 205.88% 152.94% 100.00%
P/EPS 7.83 8.50 7.17 7.50 7.20 5.36 2.89 94.23%
  QoQ % -7.88% 18.55% -4.40% 4.17% 34.33% 85.47% -
  Horiz. % 270.93% 294.12% 248.10% 259.52% 249.13% 185.47% 100.00%
EY 12.78 11.77 13.94 13.34 13.88 18.67 34.57 -48.46%
  QoQ % 8.58% -15.57% 4.50% -3.89% -25.66% -45.99% -
  Horiz. % 36.97% 34.05% 40.32% 38.59% 40.15% 54.01% 100.00%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.37 0.40 0.46 0.39 0.46 0.34 0.23 37.25%
  QoQ % -7.50% -13.04% 17.95% -15.22% 35.29% 47.83% -
  Horiz. % 160.87% 173.91% 200.00% 169.57% 200.00% 147.83% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 -
Price 1.2900 1.0700 1.3300 1.4700 1.5700 1.6700 0.9500 -
P/RPS 0.31 0.26 0.31 0.31 0.33 0.35 0.20 33.90%
  QoQ % 19.23% -16.13% 0.00% -6.06% -5.71% 75.00% -
  Horiz. % 155.00% 130.00% 155.00% 155.00% 165.00% 175.00% 100.00%
P/EPS 8.78 7.45 6.62 7.45 6.65 7.33 3.33 90.74%
  QoQ % 17.85% 12.54% -11.14% 12.03% -9.28% 120.12% -
  Horiz. % 263.66% 223.72% 198.80% 223.72% 199.70% 220.12% 100.00%
EY 11.39 13.42 15.10 13.43 15.03 13.64 30.02 -47.56%
  QoQ % -15.13% -11.13% 12.43% -10.65% 10.19% -54.56% -
  Horiz. % 37.94% 44.70% 50.30% 44.74% 50.07% 45.44% 100.00%
DY 0.00 0.00 0.00 5.44 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.42 0.35 0.43 0.39 0.42 0.46 0.27 34.22%
  QoQ % 20.00% -18.60% 10.26% -7.14% -8.70% 70.37% -
  Horiz. % 155.56% 129.63% 159.26% 144.44% 155.56% 170.37% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers