Highlights

[PWF] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     55.16%    YoY -     125.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 139,735 71,653 279,745 215,473 142,123 70,932 259,142 -33.83%
  QoQ % 95.02% -74.39% 29.83% 51.61% 100.37% -72.63% -
  Horiz. % 53.92% 27.65% 107.95% 83.15% 54.84% 27.37% 100.00%
PBT 7,562 4,508 16,413 14,920 8,990 5,687 9,192 -12.23%
  QoQ % 67.75% -72.53% 10.01% 65.96% 58.08% -38.13% -
  Horiz. % 82.27% 49.04% 178.56% 162.32% 97.80% 61.87% 100.00%
Tax -2,627 -1,192 -4,753 -4,375 -2,194 -1,434 -3,864 -22.74%
  QoQ % -120.39% 74.92% -8.64% -99.41% -53.00% 62.89% -
  Horiz. % 67.99% 30.85% 123.01% 113.22% 56.78% 37.11% 100.00%
NP 4,935 3,316 11,660 10,545 6,796 4,253 5,328 -4.99%
  QoQ % 48.82% -71.56% 10.57% 55.16% 59.79% -20.18% -
  Horiz. % 92.62% 62.24% 218.84% 197.92% 127.55% 79.82% 100.00%
NP to SH 4,935 3,316 11,660 10,545 6,796 4,253 5,328 -4.99%
  QoQ % 48.82% -71.56% 10.57% 55.16% 59.79% -20.18% -
  Horiz. % 92.62% 62.24% 218.84% 197.92% 127.55% 79.82% 100.00%
Tax Rate 34.74 % 26.44 % 28.96 % 29.32 % 24.40 % 25.22 % 42.04 % -11.97%
  QoQ % 31.39% -8.70% -1.23% 20.16% -3.25% -40.01% -
  Horiz. % 82.64% 62.89% 68.89% 69.74% 58.04% 59.99% 100.00%
Total Cost 134,800 68,337 268,085 204,928 135,327 66,679 253,814 -34.49%
  QoQ % 97.26% -74.51% 30.82% 51.43% 102.95% -73.73% -
  Horiz. % 53.11% 26.92% 105.62% 80.74% 53.32% 26.27% 100.00%
Net Worth 208,947 204,772 222,115 221,027 214,798 212,351 208,409 0.17%
  QoQ % 2.04% -7.81% 0.49% 2.90% 1.15% 1.89% -
  Horiz. % 100.26% 98.25% 106.58% 106.05% 103.07% 101.89% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,725 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 40.53 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 208,947 204,772 222,115 221,027 214,798 212,351 208,409 0.17%
  QoQ % 2.04% -7.81% 0.49% 2.90% 1.15% 1.89% -
  Horiz. % 100.26% 98.25% 106.58% 106.05% 103.07% 101.89% 100.00%
NOSH 68,732 66,055 59,073 59,576 59,666 59,649 59,716 9.86%
  QoQ % 4.05% 11.82% -0.84% -0.15% 0.03% -0.11% -
  Horiz. % 115.10% 110.62% 98.92% 99.77% 99.92% 99.89% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.53 % 4.63 % 4.17 % 4.89 % 4.78 % 6.00 % 2.06 % 43.34%
  QoQ % -23.76% 11.03% -14.72% 2.30% -20.33% 191.26% -
  Horiz. % 171.36% 224.76% 202.43% 237.38% 232.04% 291.26% 100.00%
ROE 2.36 % 1.62 % 5.25 % 4.77 % 3.16 % 2.00 % 2.56 % -5.29%
  QoQ % 45.68% -69.14% 10.06% 50.95% 58.00% -21.87% -
  Horiz. % 92.19% 63.28% 205.08% 186.33% 123.44% 78.12% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 203.30 108.47 473.56 361.68 238.20 118.91 433.96 -39.76%
  QoQ % 87.43% -77.09% 30.93% 51.84% 100.32% -72.60% -
  Horiz. % 46.85% 25.00% 109.13% 83.34% 54.89% 27.40% 100.00%
EPS 7.18 5.02 16.45 17.70 11.39 7.13 8.93 -13.57%
  QoQ % 43.03% -69.48% -7.06% 55.40% 59.75% -20.16% -
  Horiz. % 80.40% 56.22% 184.21% 198.21% 127.55% 79.84% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.0400 3.1000 3.7600 3.7100 3.6000 3.5600 3.4900 -8.82%
  QoQ % -1.94% -17.55% 1.35% 3.06% 1.12% 2.01% -
  Horiz. % 87.11% 88.83% 107.74% 106.30% 103.15% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 74.59 38.25 149.32 115.01 75.86 37.86 138.32 -33.82%
  QoQ % 95.01% -74.38% 29.83% 51.61% 100.37% -72.63% -
  Horiz. % 53.93% 27.65% 107.95% 83.15% 54.84% 27.37% 100.00%
EPS 2.63 1.77 6.22 5.63 3.63 2.27 2.84 -5.01%
  QoQ % 48.59% -71.54% 10.48% 55.10% 59.91% -20.07% -
  Horiz. % 92.61% 62.32% 219.01% 198.24% 127.82% 79.93% 100.00%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1153 1.0930 1.1856 1.1798 1.1465 1.1335 1.1124 0.17%
  QoQ % 2.04% -7.81% 0.49% 2.90% 1.15% 1.90% -
  Horiz. % 100.26% 98.26% 106.58% 106.06% 103.07% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.2200 1.4400 1.4800 1.7000 1.2200 0.8250 0.8400 -
P/RPS 0.60 1.33 0.31 0.47 0.51 0.69 0.19 115.70%
  QoQ % -54.89% 329.03% -34.04% -7.84% -26.09% 263.16% -
  Horiz. % 315.79% 700.00% 163.16% 247.37% 268.42% 363.16% 100.00%
P/EPS 16.99 28.69 7.50 9.60 10.71 11.57 9.41 48.44%
  QoQ % -40.78% 282.53% -21.88% -10.36% -7.43% 22.95% -
  Horiz. % 180.55% 304.89% 79.70% 102.02% 113.82% 122.95% 100.00%
EY 5.89 3.49 13.34 10.41 9.34 8.64 10.62 -32.57%
  QoQ % 68.77% -73.84% 28.15% 11.46% 8.10% -18.64% -
  Horiz. % 55.46% 32.86% 125.61% 98.02% 87.95% 81.36% 100.00%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.40 0.46 0.39 0.46 0.34 0.23 0.24 40.70%
  QoQ % -13.04% 17.95% -15.22% 35.29% 47.83% -4.17% -
  Horiz. % 166.67% 191.67% 162.50% 191.67% 141.67% 95.83% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.0700 1.3300 1.4700 1.5700 1.6700 0.9500 0.8000 -
P/RPS 0.53 1.23 0.31 0.43 0.70 0.80 0.18 105.84%
  QoQ % -56.91% 296.77% -27.91% -38.57% -12.50% 344.44% -
  Horiz. % 294.44% 683.33% 172.22% 238.89% 388.89% 444.44% 100.00%
P/EPS 14.90 26.49 7.45 8.87 14.66 13.32 8.97 40.39%
  QoQ % -43.75% 255.57% -16.01% -39.50% 10.06% 48.49% -
  Horiz. % 166.11% 295.32% 83.05% 98.89% 163.43% 148.49% 100.00%
EY 6.71 3.77 13.43 11.27 6.82 7.51 11.15 -28.79%
  QoQ % 77.98% -71.93% 19.17% 65.25% -9.19% -32.65% -
  Horiz. % 60.18% 33.81% 120.45% 101.08% 61.17% 67.35% 100.00%
DY 0.00 0.00 5.44 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.35 0.43 0.39 0.42 0.46 0.27 0.23 32.40%
  QoQ % -18.60% 10.26% -7.14% -8.70% 70.37% 17.39% -
  Horiz. % 152.17% 186.96% 169.57% 182.61% 200.00% 117.39% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
6. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS