Highlights

[PWF] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     101.94%    YoY -     312.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 70,932 259,142 188,381 114,813 57,270 214,424 162,137 -42.40%
  QoQ % -72.63% 37.56% 64.08% 100.48% -73.29% 32.25% -
  Horiz. % 43.75% 159.83% 116.19% 70.81% 35.32% 132.25% 100.00%
PBT 5,687 9,192 6,702 4,703 1,489 349 -4,116 -
  QoQ % -38.13% 37.15% 42.50% 215.85% 326.65% 108.48% -
  Horiz. % -138.17% -223.32% -162.83% -114.26% -36.18% -8.48% 100.00%
Tax -1,434 -3,864 -2,026 -1,655 -172 -154 -833 43.69%
  QoQ % 62.89% -90.72% -22.42% -862.21% -11.69% 81.51% -
  Horiz. % 172.15% 463.87% 243.22% 198.68% 20.65% 18.49% 100.00%
NP 4,253 5,328 4,676 3,048 1,317 195 -4,949 -
  QoQ % -20.18% 13.94% 53.41% 131.44% 575.38% 103.94% -
  Horiz. % -85.94% -107.66% -94.48% -61.59% -26.61% -3.94% 100.00%
NP to SH 4,253 5,328 4,676 3,429 1,698 195 -4,949 -
  QoQ % -20.18% 13.94% 36.37% 101.94% 770.77% 103.94% -
  Horiz. % -85.94% -107.66% -94.48% -69.29% -34.31% -3.94% 100.00%
Tax Rate 25.22 % 42.04 % 30.23 % 35.19 % 11.55 % 44.13 % - % -
  QoQ % -40.01% 39.07% -14.09% 204.68% -73.83% 0.00% -
  Horiz. % 57.15% 95.26% 68.50% 79.74% 26.17% 100.00% -
Total Cost 66,679 253,814 183,705 111,765 55,953 214,229 167,086 -45.83%
  QoQ % -73.73% 38.16% 64.37% 99.75% -73.88% 28.21% -
  Horiz. % 39.91% 151.91% 109.95% 66.89% 33.49% 128.21% 100.00%
Net Worth 212,351 208,409 210,808 209,363 267,377 203,765 126,742 41.11%
  QoQ % 1.89% -1.14% 0.69% -21.70% 31.22% 60.77% -
  Horiz. % 167.55% 164.44% 166.33% 165.19% 210.96% 160.77% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 212,351 208,409 210,808 209,363 267,377 203,765 126,742 41.11%
  QoQ % 1.89% -1.14% 0.69% -21.70% 31.22% 60.77% -
  Horiz. % 167.55% 164.44% 166.33% 165.19% 210.96% 160.77% 100.00%
NOSH 59,649 59,716 59,719 59,647 76,832 59,062 60,353 -0.78%
  QoQ % -0.11% -0.00% 0.12% -22.37% 30.09% -2.14% -
  Horiz. % 98.83% 98.94% 98.95% 98.83% 127.30% 97.86% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.00 % 2.06 % 2.48 % 2.65 % 2.30 % 0.09 % -3.05 % -
  QoQ % 191.26% -16.94% -6.42% 15.22% 2,455.56% 102.95% -
  Horiz. % -196.72% -67.54% -81.31% -86.89% -75.41% -2.95% 100.00%
ROE 2.00 % 2.56 % 2.22 % 1.64 % 0.64 % 0.10 % -3.90 % -
  QoQ % -21.87% 15.32% 35.37% 156.25% 540.00% 102.56% -
  Horiz. % -51.28% -65.64% -56.92% -42.05% -16.41% -2.56% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 118.91 433.96 315.45 192.49 74.54 363.05 268.64 -41.95%
  QoQ % -72.60% 37.57% 63.88% 158.24% -79.47% 35.14% -
  Horiz. % 44.26% 161.54% 117.42% 71.65% 27.75% 135.14% 100.00%
EPS 7.13 8.93 7.83 5.11 2.21 0.33 -8.20 -
  QoQ % -20.16% 14.05% 53.23% 131.22% 569.70% 104.02% -
  Horiz. % -86.95% -108.90% -95.49% -62.32% -26.95% -4.02% 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 3.5600 3.4900 3.5300 3.5100 3.4800 3.4500 2.1000 42.22%
  QoQ % 2.01% -1.13% 0.57% 0.86% 0.87% 64.29% -
  Horiz. % 169.52% 166.19% 168.10% 167.14% 165.71% 164.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.78 148.98 108.30 66.00 32.92 123.27 93.21 -42.40%
  QoQ % -72.63% 37.56% 64.09% 100.49% -73.29% 32.25% -
  Horiz. % 43.75% 159.83% 116.19% 70.81% 35.32% 132.25% 100.00%
EPS 2.45 3.06 2.69 1.97 0.98 0.11 -2.85 -
  QoQ % -19.93% 13.75% 36.55% 101.02% 790.91% 103.86% -
  Horiz. % -85.96% -107.37% -94.39% -69.12% -34.39% -3.86% 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 1.2208 1.1981 1.2119 1.2036 1.5371 1.1714 0.7286 41.12%
  QoQ % 1.89% -1.14% 0.69% -21.70% 31.22% 60.77% -
  Horiz. % 167.55% 164.44% 166.33% 165.19% 210.97% 160.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 0.4400 -
P/RPS 0.69 0.19 0.20 0.36 0.61 0.12 0.16 165.18%
  QoQ % 263.16% -5.00% -44.44% -40.98% 408.33% -25.00% -
  Horiz. % 431.25% 118.75% 125.00% 225.00% 381.25% 75.00% 100.00%
P/EPS 11.57 9.41 8.11 12.00 20.59 127.21 -5.37 -
  QoQ % 22.95% 16.03% -32.42% -41.72% -83.81% 2,468.90% -
  Horiz. % -215.46% -175.23% -151.02% -223.46% -383.43% -2,368.90% 100.00%
EY 8.64 10.62 12.33 8.33 4.86 0.79 -18.64 -
  QoQ % -18.64% -13.87% 48.02% 71.40% 515.19% 104.24% -
  Horiz. % -46.35% -56.97% -66.15% -44.69% -26.07% -4.24% 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 0.23 0.24 0.18 0.20 0.13 0.12 0.21 6.26%
  QoQ % -4.17% 33.33% -10.00% 53.85% 8.33% -42.86% -
  Horiz. % 109.52% 114.29% 85.71% 95.24% 61.90% 57.14% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 0.4800 -
P/RPS 0.80 0.18 0.24 0.31 0.91 0.12 0.18 170.57%
  QoQ % 344.44% -25.00% -22.58% -65.93% 658.33% -33.33% -
  Horiz. % 444.44% 100.00% 133.33% 172.22% 505.56% 66.67% 100.00%
P/EPS 13.32 8.97 9.58 10.44 30.77 131.75 -5.85 -
  QoQ % 48.49% -6.37% -8.24% -66.07% -76.65% 2,352.14% -
  Horiz. % -227.69% -153.33% -163.76% -178.46% -525.98% -2,252.14% 100.00%
EY 7.51 11.15 10.44 9.58 3.25 0.76 -17.08 -
  QoQ % -32.65% 6.80% 8.98% 194.77% 327.63% 104.45% -
  Horiz. % -43.97% -65.28% -61.12% -56.09% -19.03% -4.45% 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 0.27 0.23 0.21 0.17 0.20 0.13 0.23 11.29%
  QoQ % 17.39% 9.52% 23.53% -15.00% 53.85% -43.48% -
  Horiz. % 117.39% 100.00% 91.30% 73.91% 86.96% 56.52% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
3. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS