Highlights

[PWF] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     219.29%    YoY -     150.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 279,745 287,297 284,246 283,728 259,142 251,174 229,626 14.03%
  QoQ % -2.63% 1.07% 0.18% 9.49% 3.17% 9.38% -
  Horiz. % 121.83% 125.12% 123.79% 123.56% 112.85% 109.38% 100.00%
PBT 16,413 19,893 17,980 22,748 9,192 8,936 9,406 44.79%
  QoQ % -17.49% 10.64% -20.96% 147.48% 2.86% -5.00% -
  Horiz. % 174.50% 211.50% 191.15% 241.85% 97.72% 95.00% 100.00%
Tax -4,753 -5,833 -4,388 -5,736 -3,864 -2,701 -3,310 27.20%
  QoQ % 18.52% -32.94% 23.50% -48.45% -43.04% 18.39% -
  Horiz. % 143.60% 176.23% 132.57% 173.29% 116.74% 81.61% 100.00%
NP 11,660 14,060 13,592 17,012 5,328 6,234 6,096 53.91%
  QoQ % -17.07% 3.44% -20.10% 219.29% -14.54% 2.27% -
  Horiz. % 191.27% 230.64% 222.97% 279.07% 87.40% 102.27% 100.00%
NP to SH 11,660 14,060 13,592 17,012 5,328 6,234 6,858 42.31%
  QoQ % -17.07% 3.44% -20.10% 219.29% -14.54% -9.09% -
  Horiz. % 170.02% 205.02% 198.19% 248.06% 77.69% 90.91% 100.00%
Tax Rate 28.96 % 29.32 % 24.40 % 25.22 % 42.04 % 30.23 % 35.19 % -12.15%
  QoQ % -1.23% 20.16% -3.25% -40.01% 39.07% -14.09% -
  Horiz. % 82.30% 83.32% 69.34% 71.67% 119.47% 85.91% 100.00%
Total Cost 268,085 273,237 270,654 266,716 253,814 244,940 223,530 12.84%
  QoQ % -1.89% 0.95% 1.48% 5.08% 3.62% 9.58% -
  Horiz. % 119.93% 122.24% 121.08% 119.32% 113.55% 109.58% 100.00%
Net Worth 222,115 221,027 214,798 212,351 208,409 210,808 209,363 4.01%
  QoQ % 0.49% 2.90% 1.15% 1.89% -1.14% 0.69% -
  Horiz. % 106.09% 105.57% 102.60% 101.43% 99.54% 100.69% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,725 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 40.53 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 222,115 221,027 214,798 212,351 208,409 210,808 209,363 4.01%
  QoQ % 0.49% 2.90% 1.15% 1.89% -1.14% 0.69% -
  Horiz. % 106.09% 105.57% 102.60% 101.43% 99.54% 100.69% 100.00%
NOSH 59,073 59,576 59,666 59,649 59,716 59,719 59,647 -0.64%
  QoQ % -0.84% -0.15% 0.03% -0.11% -0.00% 0.12% -
  Horiz. % 99.04% 99.88% 100.03% 100.00% 100.11% 100.12% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.17 % 4.89 % 4.78 % 6.00 % 2.06 % 2.48 % 2.65 % 35.18%
  QoQ % -14.72% 2.30% -20.33% 191.26% -16.94% -6.42% -
  Horiz. % 157.36% 184.53% 180.38% 226.42% 77.74% 93.58% 100.00%
ROE 5.25 % 6.36 % 6.33 % 8.01 % 2.56 % 2.96 % 3.28 % 36.72%
  QoQ % -17.45% 0.47% -20.97% 212.89% -13.51% -9.76% -
  Horiz. % 160.06% 193.90% 192.99% 244.21% 78.05% 90.24% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 473.56 482.23 476.39 475.66 433.96 420.59 384.97 14.76%
  QoQ % -1.80% 1.23% 0.15% 9.61% 3.18% 9.25% -
  Horiz. % 123.01% 125.26% 123.75% 123.56% 112.73% 109.25% 100.00%
EPS 16.45 23.60 22.78 28.52 8.93 10.44 10.22 37.23%
  QoQ % -30.30% 3.60% -20.13% 219.37% -14.46% 2.15% -
  Horiz. % 160.96% 230.92% 222.90% 279.06% 87.38% 102.15% 100.00%
DPS 8.00 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. % 100.00% - - - - - -
NAPS 3.7600 3.7100 3.6000 3.5600 3.4900 3.5300 3.5100 4.68%
  QoQ % 1.35% 3.06% 1.12% 2.01% -1.13% 0.57% -
  Horiz. % 107.12% 105.70% 102.56% 101.42% 99.43% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.82 165.16 163.41 163.11 148.98 144.40 132.01 14.02%
  QoQ % -2.63% 1.07% 0.18% 9.48% 3.17% 9.39% -
  Horiz. % 121.82% 125.11% 123.79% 123.56% 112.86% 109.39% 100.00%
EPS 6.70 8.08 7.81 9.78 3.06 3.58 3.94 42.33%
  QoQ % -17.08% 3.46% -20.14% 219.61% -14.53% -9.14% -
  Horiz. % 170.05% 205.08% 198.22% 248.22% 77.66% 90.86% 100.00%
DPS 2.72 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. % 100.00% - - - - - -
NAPS 1.2769 1.2707 1.2349 1.2208 1.1981 1.2119 1.2036 4.01%
  QoQ % 0.49% 2.90% 1.15% 1.89% -1.14% 0.69% -
  Horiz. % 106.09% 105.57% 102.60% 101.43% 99.54% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4800 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 -
P/RPS 0.31 0.35 0.26 0.17 0.19 0.15 0.18 43.54%
  QoQ % -11.43% 34.62% 52.94% -10.53% 26.67% -16.67% -
  Horiz. % 172.22% 194.44% 144.44% 94.44% 105.56% 83.33% 100.00%
P/EPS 7.50 7.20 5.36 2.89 9.41 6.08 6.00 15.99%
  QoQ % 4.17% 34.33% 85.47% -69.29% 54.77% 1.33% -
  Horiz. % 125.00% 120.00% 89.33% 48.17% 156.83% 101.33% 100.00%
EY 13.34 13.88 18.67 34.57 10.62 16.44 16.66 -13.74%
  QoQ % -3.89% -25.66% -45.99% 225.52% -35.40% -1.32% -
  Horiz. % 80.07% 83.31% 112.06% 207.50% 63.75% 98.68% 100.00%
DY 5.41 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. % 100.00% - - - - - -
P/NAPS 0.39 0.46 0.34 0.23 0.24 0.18 0.20 55.89%
  QoQ % -15.22% 35.29% 47.83% -4.17% 33.33% -10.00% -
  Horiz. % 195.00% 230.00% 170.00% 115.00% 120.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.4700 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 -
P/RPS 0.31 0.33 0.35 0.20 0.18 0.18 0.16 55.23%
  QoQ % -6.06% -5.71% 75.00% 11.11% 0.00% 12.50% -
  Horiz. % 193.75% 206.25% 218.75% 125.00% 112.50% 112.50% 100.00%
P/EPS 7.45 6.65 7.33 3.33 8.97 7.18 5.22 26.68%
  QoQ % 12.03% -9.28% 120.12% -62.88% 24.93% 37.55% -
  Horiz. % 142.72% 127.39% 140.42% 63.79% 171.84% 137.55% 100.00%
EY 13.43 15.03 13.64 30.02 11.15 13.92 19.16 -21.04%
  QoQ % -10.65% 10.19% -54.56% 169.24% -19.90% -27.35% -
  Horiz. % 70.09% 78.44% 71.19% 156.68% 58.19% 72.65% 100.00%
DY 5.44 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. % 100.00% - - - - - -
P/NAPS 0.39 0.42 0.46 0.27 0.23 0.21 0.17 73.68%
  QoQ % -7.14% -8.70% 70.37% 17.39% 9.52% 23.53% -
  Horiz. % 229.41% 247.06% 270.59% 158.82% 135.29% 123.53% 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.
 


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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS