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 - 173,946
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.33 41.19 160.82 123.87 81.71 40.78 148.98 -33.83%
  QoQ % 95.02% -74.39% 29.83% 51.60% 100.37% -72.63% -
  Horiz. % 53.92% 27.65% 107.95% 83.15% 54.85% 27.37% 100.00%
EPS 2.84 1.91 6.70 6.06 3.91 2.45 3.06 -4.87%
  QoQ % 48.69% -71.49% 10.56% 54.99% 59.59% -19.93% -
  Horiz. % 92.81% 62.42% 218.95% 198.04% 127.78% 80.07% 100.00%
DPS 0.00 0.00 2.72 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 1.2012 1.1772 1.2769 1.2707 1.2349 1.2208 1.1981 0.17%
  QoQ % 2.04% -7.81% 0.49% 2.90% 1.15% 1.89% -
  Horiz. % 100.26% 98.26% 106.58% 106.06% 103.07% 101.89% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers