Highlights

[PWF] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     59.79%    YoY -     98.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 71,653 279,745 215,473 142,123 70,932 259,142 188,381 -47.53%
  QoQ % -74.39% 29.83% 51.61% 100.37% -72.63% 37.56% -
  Horiz. % 38.04% 148.50% 114.38% 75.44% 37.65% 137.56% 100.00%
PBT 4,508 16,413 14,920 8,990 5,687 9,192 6,702 -23.25%
  QoQ % -72.53% 10.01% 65.96% 58.08% -38.13% 37.15% -
  Horiz. % 67.26% 244.90% 222.62% 134.14% 84.86% 137.15% 100.00%
Tax -1,192 -4,753 -4,375 -2,194 -1,434 -3,864 -2,026 -29.81%
  QoQ % 74.92% -8.64% -99.41% -53.00% 62.89% -90.72% -
  Horiz. % 58.84% 234.60% 215.94% 108.29% 70.78% 190.72% 100.00%
NP 3,316 11,660 10,545 6,796 4,253 5,328 4,676 -20.49%
  QoQ % -71.56% 10.57% 55.16% 59.79% -20.18% 13.94% -
  Horiz. % 70.92% 249.36% 225.51% 145.34% 90.95% 113.94% 100.00%
NP to SH 3,316 11,660 10,545 6,796 4,253 5,328 4,676 -20.49%
  QoQ % -71.56% 10.57% 55.16% 59.79% -20.18% 13.94% -
  Horiz. % 70.92% 249.36% 225.51% 145.34% 90.95% 113.94% 100.00%
Tax Rate 26.44 % 28.96 % 29.32 % 24.40 % 25.22 % 42.04 % 30.23 % -8.55%
  QoQ % -8.70% -1.23% 20.16% -3.25% -40.01% 39.07% -
  Horiz. % 87.46% 95.80% 96.99% 80.71% 83.43% 139.07% 100.00%
Total Cost 68,337 268,085 204,928 135,327 66,679 253,814 183,705 -48.31%
  QoQ % -74.51% 30.82% 51.43% 102.95% -73.73% 38.16% -
  Horiz. % 37.20% 145.93% 111.55% 73.67% 36.30% 138.16% 100.00%
Net Worth 204,772 222,115 221,027 214,798 212,351 208,409 210,808 -1.92%
  QoQ % -7.81% 0.49% 2.90% 1.15% 1.89% -1.14% -
  Horiz. % 97.14% 105.36% 104.85% 101.89% 100.73% 98.86% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,725 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 40.53 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 204,772 222,115 221,027 214,798 212,351 208,409 210,808 -1.92%
  QoQ % -7.81% 0.49% 2.90% 1.15% 1.89% -1.14% -
  Horiz. % 97.14% 105.36% 104.85% 101.89% 100.73% 98.86% 100.00%
NOSH 66,055 59,073 59,576 59,666 59,649 59,716 59,719 6.96%
  QoQ % 11.82% -0.84% -0.15% 0.03% -0.11% -0.00% -
  Horiz. % 110.61% 98.92% 99.76% 99.91% 99.88% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.63 % 4.17 % 4.89 % 4.78 % 6.00 % 2.06 % 2.48 % 51.68%
  QoQ % 11.03% -14.72% 2.30% -20.33% 191.26% -16.94% -
  Horiz. % 186.69% 168.15% 197.18% 192.74% 241.94% 83.06% 100.00%
ROE 1.62 % 5.25 % 4.77 % 3.16 % 2.00 % 2.56 % 2.22 % -18.96%
  QoQ % -69.14% 10.06% 50.95% 58.00% -21.87% 15.32% -
  Horiz. % 72.97% 236.49% 214.86% 142.34% 90.09% 115.32% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.47 473.56 361.68 238.20 118.91 433.96 315.45 -50.95%
  QoQ % -77.09% 30.93% 51.84% 100.32% -72.60% 37.57% -
  Horiz. % 34.39% 150.12% 114.66% 75.51% 37.70% 137.57% 100.00%
EPS 5.02 16.45 17.70 11.39 7.13 8.93 7.83 -25.67%
  QoQ % -69.48% -7.06% 55.40% 59.75% -20.16% 14.05% -
  Horiz. % 64.11% 210.09% 226.05% 145.47% 91.06% 114.05% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.1000 3.7600 3.7100 3.6000 3.5600 3.4900 3.5300 -8.30%
  QoQ % -17.55% 1.35% 3.06% 1.12% 2.01% -1.13% -
  Horiz. % 87.82% 106.52% 105.10% 101.98% 100.85% 98.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.19 160.82 123.87 81.71 40.78 148.98 108.30 -47.54%
  QoQ % -74.39% 29.83% 51.60% 100.37% -72.63% 37.56% -
  Horiz. % 38.03% 148.49% 114.38% 75.45% 37.65% 137.56% 100.00%
EPS 1.91 6.70 6.06 3.91 2.45 3.06 2.69 -20.43%
  QoQ % -71.49% 10.56% 54.99% 59.59% -19.93% 13.75% -
  Horiz. % 71.00% 249.07% 225.28% 145.35% 91.08% 113.75% 100.00%
DPS 0.00 2.72 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1772 1.2769 1.2707 1.2349 1.2208 1.1981 1.2119 -1.92%
  QoQ % -7.81% 0.49% 2.90% 1.15% 1.89% -1.14% -
  Horiz. % 97.14% 105.36% 104.85% 101.90% 100.73% 98.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4400 1.4800 1.7000 1.2200 0.8250 0.8400 0.6350 -
P/RPS 1.33 0.31 0.47 0.51 0.69 0.19 0.20 254.04%
  QoQ % 329.03% -34.04% -7.84% -26.09% 263.16% -5.00% -
  Horiz. % 665.00% 155.00% 235.00% 255.00% 345.00% 95.00% 100.00%
P/EPS 28.69 7.50 9.60 10.71 11.57 9.41 8.11 132.35%
  QoQ % 282.53% -21.88% -10.36% -7.43% 22.95% 16.03% -
  Horiz. % 353.76% 92.48% 118.37% 132.06% 142.66% 116.03% 100.00%
EY 3.49 13.34 10.41 9.34 8.64 10.62 12.33 -56.92%
  QoQ % -73.84% 28.15% 11.46% 8.10% -18.64% -13.87% -
  Horiz. % 28.30% 108.19% 84.43% 75.75% 70.07% 86.13% 100.00%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.46 0.39 0.46 0.34 0.23 0.24 0.18 87.03%
  QoQ % 17.95% -15.22% 35.29% 47.83% -4.17% 33.33% -
  Horiz. % 255.56% 216.67% 255.56% 188.89% 127.78% 133.33% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 -
Price 1.3300 1.4700 1.5700 1.6700 0.9500 0.8000 0.7500 -
P/RPS 1.23 0.31 0.43 0.70 0.80 0.18 0.24 197.55%
  QoQ % 296.77% -27.91% -38.57% -12.50% 344.44% -25.00% -
  Horiz. % 512.50% 129.17% 179.17% 291.67% 333.33% 75.00% 100.00%
P/EPS 26.49 7.45 8.87 14.66 13.32 8.97 9.58 97.13%
  QoQ % 255.57% -16.01% -39.50% 10.06% 48.49% -6.37% -
  Horiz. % 276.51% 77.77% 92.59% 153.03% 139.04% 93.63% 100.00%
EY 3.77 13.43 11.27 6.82 7.51 11.15 10.44 -49.32%
  QoQ % -71.93% 19.17% 65.25% -9.19% -32.65% 6.80% -
  Horiz. % 36.11% 128.64% 107.95% 65.33% 71.93% 106.80% 100.00%
DY 0.00 5.44 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.43 0.39 0.42 0.46 0.27 0.23 0.21 61.32%
  QoQ % 10.26% -7.14% -8.70% 70.37% 17.39% 9.52% -
  Horiz. % 204.76% 185.71% 200.00% 219.05% 128.57% 109.52% 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.
 


 

286  243  516  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.19-0.025 
 PERDANA-PR 0.015-0.005 
 TDM 0.325+0.015 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 XDL 0.11+0.005 
 TIGER 0.105-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers