Highlights

[PWF] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     36.37%    YoY -     194.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 142,123 70,932 259,142 188,381 114,813 57,270 214,424 -24.04%
  QoQ % 100.37% -72.63% 37.56% 64.08% 100.48% -73.29% -
  Horiz. % 66.28% 33.08% 120.85% 87.85% 53.54% 26.71% 100.00%
PBT 8,990 5,687 9,192 6,702 4,703 1,489 349 777.42%
  QoQ % 58.08% -38.13% 37.15% 42.50% 215.85% 326.65% -
  Horiz. % 2,575.93% 1,629.51% 2,633.81% 1,920.34% 1,347.56% 426.65% 100.00%
Tax -2,194 -1,434 -3,864 -2,026 -1,655 -172 -154 490.55%
  QoQ % -53.00% 62.89% -90.72% -22.42% -862.21% -11.69% -
  Horiz. % 1,424.68% 931.17% 2,509.09% 1,315.58% 1,074.68% 111.69% 100.00%
NP 6,796 4,253 5,328 4,676 3,048 1,317 195 973.92%
  QoQ % 59.79% -20.18% 13.94% 53.41% 131.44% 575.38% -
  Horiz. % 3,485.13% 2,181.03% 2,732.31% 2,397.95% 1,563.08% 675.38% 100.00%
NP to SH 6,796 4,253 5,328 4,676 3,429 1,698 195 973.92%
  QoQ % 59.79% -20.18% 13.94% 36.37% 101.94% 770.77% -
  Horiz. % 3,485.13% 2,181.03% 2,732.31% 2,397.95% 1,758.46% 870.77% 100.00%
Tax Rate 24.40 % 25.22 % 42.04 % 30.23 % 35.19 % 11.55 % 44.13 % -32.71%
  QoQ % -3.25% -40.01% 39.07% -14.09% 204.68% -73.83% -
  Horiz. % 55.29% 57.15% 95.26% 68.50% 79.74% 26.17% 100.00%
Total Cost 135,327 66,679 253,814 183,705 111,765 55,953 214,229 -26.44%
  QoQ % 102.95% -73.73% 38.16% 64.37% 99.75% -73.88% -
  Horiz. % 63.17% 31.13% 118.48% 85.75% 52.17% 26.12% 100.00%
Net Worth 214,798 212,351 208,409 210,808 209,363 267,377 203,765 3.59%
  QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% -
  Horiz. % 105.41% 104.21% 102.28% 103.46% 102.75% 131.22% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 214,798 212,351 208,409 210,808 209,363 267,377 203,765 3.59%
  QoQ % 1.15% 1.89% -1.14% 0.69% -21.70% 31.22% -
  Horiz. % 105.41% 104.21% 102.28% 103.46% 102.75% 131.22% 100.00%
NOSH 59,666 59,649 59,716 59,719 59,647 76,832 59,062 0.68%
  QoQ % 0.03% -0.11% -0.00% 0.12% -22.37% 30.09% -
  Horiz. % 101.02% 100.99% 101.11% 101.11% 100.99% 130.09% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.78 % 6.00 % 2.06 % 2.48 % 2.65 % 2.30 % 0.09 % 1,323.26%
  QoQ % -20.33% 191.26% -16.94% -6.42% 15.22% 2,455.56% -
  Horiz. % 5,311.11% 6,666.67% 2,288.89% 2,755.56% 2,944.44% 2,555.56% 100.00%
ROE 3.16 % 2.00 % 2.56 % 2.22 % 1.64 % 0.64 % 0.10 % 905.86%
  QoQ % 58.00% -21.87% 15.32% 35.37% 156.25% 540.00% -
  Horiz. % 3,160.00% 2,000.00% 2,560.00% 2,220.00% 1,640.00% 640.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 238.20 118.91 433.96 315.45 192.49 74.54 363.05 -24.55%
  QoQ % 100.32% -72.60% 37.57% 63.88% 158.24% -79.47% -
  Horiz. % 65.61% 32.75% 119.53% 86.89% 53.02% 20.53% 100.00%
EPS 11.39 7.13 8.93 7.83 5.11 2.21 0.33 966.98%
  QoQ % 59.75% -20.16% 14.05% 53.23% 131.22% 569.70% -
  Horiz. % 3,451.52% 2,160.61% 2,706.06% 2,372.73% 1,548.48% 669.70% 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 3.6000 3.5600 3.4900 3.5300 3.5100 3.4800 3.4500 2.89%
  QoQ % 1.12% 2.01% -1.13% 0.57% 0.86% 0.87% -
  Horiz. % 104.35% 103.19% 101.16% 102.32% 101.74% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.86 37.86 138.32 100.55 61.28 30.57 114.45 -24.04%
  QoQ % 100.37% -72.63% 37.56% 64.08% 100.46% -73.29% -
  Horiz. % 66.28% 33.08% 120.86% 87.85% 53.54% 26.71% 100.00%
EPS 3.63 2.27 2.84 2.50 1.83 0.91 0.10 1,003.56%
  QoQ % 59.91% -20.07% 13.60% 36.61% 101.10% 810.00% -
  Horiz. % 3,630.00% 2,270.00% 2,840.00% 2,500.00% 1,830.00% 910.00% 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 1.1465 1.1335 1.1124 1.1252 1.1175 1.4272 1.0876 3.59%
  QoQ % 1.15% 1.90% -1.14% 0.69% -21.70% 31.22% -
  Horiz. % 105.42% 104.22% 102.28% 103.46% 102.75% 131.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 -
P/RPS 0.51 0.69 0.19 0.20 0.36 0.61 0.12 163.07%
  QoQ % -26.09% 263.16% -5.00% -44.44% -40.98% 408.33% -
  Horiz. % 425.00% 575.00% 158.33% 166.67% 300.00% 508.33% 100.00%
P/EPS 10.71 11.57 9.41 8.11 12.00 20.59 127.21 -80.88%
  QoQ % -7.43% 22.95% 16.03% -32.42% -41.72% -83.81% -
  Horiz. % 8.42% 9.10% 7.40% 6.38% 9.43% 16.19% 100.00%
EY 9.34 8.64 10.62 12.33 8.33 4.86 0.79 421.33%
  QoQ % 8.10% -18.64% -13.87% 48.02% 71.40% 515.19% -
  Horiz. % 1,182.28% 1,093.67% 1,344.30% 1,560.76% 1,054.43% 615.19% 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 0.34 0.23 0.24 0.18 0.20 0.13 0.12 100.61%
  QoQ % 47.83% -4.17% 33.33% -10.00% 53.85% 8.33% -
  Horiz. % 283.33% 191.67% 200.00% 150.00% 166.67% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 -
P/RPS 0.70 0.80 0.18 0.24 0.31 0.91 0.12 225.10%
  QoQ % -12.50% 344.44% -25.00% -22.58% -65.93% 658.33% -
  Horiz. % 583.33% 666.67% 150.00% 200.00% 258.33% 758.33% 100.00%
P/EPS 14.66 13.32 8.97 9.58 10.44 30.77 131.75 -76.96%
  QoQ % 10.06% 48.49% -6.37% -8.24% -66.07% -76.65% -
  Horiz. % 11.13% 10.11% 6.81% 7.27% 7.92% 23.35% 100.00%
EY 6.82 7.51 11.15 10.44 9.58 3.25 0.76 333.57%
  QoQ % -9.19% -32.65% 6.80% 8.98% 194.77% 327.63% -
  Horiz. % 897.37% 988.16% 1,467.11% 1,373.68% 1,260.53% 427.63% 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 0.46 0.27 0.23 0.21 0.17 0.20 0.13 132.75%
  QoQ % 70.37% 17.39% 9.52% 23.53% -15.00% 53.85% -
  Horiz. % 353.85% 207.69% 176.92% 161.54% 130.77% 153.85% 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
 
 

451  388  540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.040.00 
 AT 0.0650.00 
 HWATAI 1.07+0.295 
 ECOFIRS-WD 0.06+0.045 
 SERSOL 0.50+0.01 
 ARTRONIQ 0.435+0.03 
 SAUDEE 0.140.00 
 PUC 0.180.00 
 KANGER 0.06-0.01 
 SERSOL-WA 0.300.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief - Multiple headwinds to dampen sentiment HLBank Research Highlights
4. 【行家论股/视频】启顺造纸 税务激励业绩达标 南洋行家论股
5. 陸港股匯崩跌 反壟斷風暴vs. 恒大垃圾信評 20210727《楊世光在金錢爆》第2677集 - 楊世光在金錢爆 Good Articles to Share
6. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
7. Cypark资源试叩1.06令吉/敏源 南洋行家论股
8. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
PARTNERS & BROKERS