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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers