Highlights

[PWF] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     13.94%    YoY -     2,632.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 215,473 142,123 70,932 259,142 188,381 114,813 57,270 141.71%
  QoQ % 51.61% 100.37% -72.63% 37.56% 64.08% 100.48% -
  Horiz. % 376.24% 248.16% 123.86% 452.49% 328.93% 200.48% 100.00%
PBT 14,920 8,990 5,687 9,192 6,702 4,703 1,489 364.13%
  QoQ % 65.96% 58.08% -38.13% 37.15% 42.50% 215.85% -
  Horiz. % 1,002.01% 603.76% 381.93% 617.33% 450.10% 315.85% 100.00%
Tax -4,375 -2,194 -1,434 -3,864 -2,026 -1,655 -172 763.20%
  QoQ % -99.41% -53.00% 62.89% -90.72% -22.42% -862.21% -
  Horiz. % 2,543.60% 1,275.58% 833.72% 2,246.51% 1,177.91% 962.21% 100.00%
NP 10,545 6,796 4,253 5,328 4,676 3,048 1,317 299.72%
  QoQ % 55.16% 59.79% -20.18% 13.94% 53.41% 131.44% -
  Horiz. % 800.68% 516.02% 322.93% 404.56% 355.05% 231.44% 100.00%
NP to SH 10,545 6,796 4,253 5,328 4,676 3,429 1,698 237.49%
  QoQ % 55.16% 59.79% -20.18% 13.94% 36.37% 101.94% -
  Horiz. % 621.02% 400.24% 250.47% 313.78% 275.38% 201.94% 100.00%
Tax Rate 29.32 % 24.40 % 25.22 % 42.04 % 30.23 % 35.19 % 11.55 % 85.98%
  QoQ % 20.16% -3.25% -40.01% 39.07% -14.09% 204.68% -
  Horiz. % 253.85% 211.26% 218.35% 363.98% 261.73% 304.68% 100.00%
Total Cost 204,928 135,327 66,679 253,814 183,705 111,765 55,953 137.42%
  QoQ % 51.43% 102.95% -73.73% 38.16% 64.37% 99.75% -
  Horiz. % 366.25% 241.86% 119.17% 453.62% 328.32% 199.75% 100.00%
Net Worth 221,027 214,798 212,351 208,409 210,808 209,363 267,377 -11.91%
  QoQ % 2.90% 1.15% 1.89% -1.14% 0.69% -21.70% -
  Horiz. % 82.67% 80.34% 79.42% 77.95% 78.84% 78.30% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 221,027 214,798 212,351 208,409 210,808 209,363 267,377 -11.91%
  QoQ % 2.90% 1.15% 1.89% -1.14% 0.69% -21.70% -
  Horiz. % 82.67% 80.34% 79.42% 77.95% 78.84% 78.30% 100.00%
NOSH 59,576 59,666 59,649 59,716 59,719 59,647 76,832 -15.59%
  QoQ % -0.15% 0.03% -0.11% -0.00% 0.12% -22.37% -
  Horiz. % 77.54% 77.66% 77.64% 77.72% 77.73% 77.63% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.89 % 4.78 % 6.00 % 2.06 % 2.48 % 2.65 % 2.30 % 65.27%
  QoQ % 2.30% -20.33% 191.26% -16.94% -6.42% 15.22% -
  Horiz. % 212.61% 207.83% 260.87% 89.57% 107.83% 115.22% 100.00%
ROE 4.77 % 3.16 % 2.00 % 2.56 % 2.22 % 1.64 % 0.64 % 281.09%
  QoQ % 50.95% 58.00% -21.87% 15.32% 35.37% 156.25% -
  Horiz. % 745.31% 493.75% 312.50% 400.00% 346.88% 256.25% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 361.68 238.20 118.91 433.96 315.45 192.49 74.54 186.33%
  QoQ % 51.84% 100.32% -72.60% 37.57% 63.88% 158.24% -
  Horiz. % 485.22% 319.56% 159.53% 582.18% 423.20% 258.24% 100.00%
EPS 17.70 11.39 7.13 8.93 7.83 5.11 2.21 299.80%
  QoQ % 55.40% 59.75% -20.16% 14.05% 53.23% 131.22% -
  Horiz. % 800.91% 515.38% 322.62% 404.07% 354.30% 231.22% 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 3.7100 3.6000 3.5600 3.4900 3.5300 3.5100 3.4800 4.35%
  QoQ % 3.06% 1.12% 2.01% -1.13% 0.57% 0.86% -
  Horiz. % 106.61% 103.45% 102.30% 100.29% 101.44% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 123.87 81.71 40.78 148.98 108.30 66.00 32.92 141.72%
  QoQ % 51.60% 100.37% -72.63% 37.56% 64.09% 100.49% -
  Horiz. % 376.28% 248.21% 123.88% 452.55% 328.98% 200.49% 100.00%
EPS 6.06 3.91 2.45 3.06 2.69 1.97 0.98 236.52%
  QoQ % 54.99% 59.59% -19.93% 13.75% 36.55% 101.02% -
  Horiz. % 618.37% 398.98% 250.00% 312.24% 274.49% 201.02% 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 1.2707 1.2349 1.2208 1.1981 1.2119 1.2036 1.5371 -11.91%
  QoQ % 2.90% 1.15% 1.89% -1.14% 0.69% -21.70% -
  Horiz. % 82.67% 80.34% 79.42% 77.95% 78.84% 78.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 -
P/RPS 0.47 0.51 0.69 0.19 0.20 0.36 0.61 -15.94%
  QoQ % -7.84% -26.09% 263.16% -5.00% -44.44% -40.98% -
  Horiz. % 77.05% 83.61% 113.11% 31.15% 32.79% 59.02% 100.00%
P/EPS 9.60 10.71 11.57 9.41 8.11 12.00 20.59 -39.84%
  QoQ % -10.36% -7.43% 22.95% 16.03% -32.42% -41.72% -
  Horiz. % 46.62% 52.02% 56.19% 45.70% 39.39% 58.28% 100.00%
EY 10.41 9.34 8.64 10.62 12.33 8.33 4.86 66.09%
  QoQ % 11.46% 8.10% -18.64% -13.87% 48.02% 71.40% -
  Horiz. % 214.20% 192.18% 177.78% 218.52% 253.70% 171.40% 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 0.34 0.23 0.24 0.18 0.20 0.13 132.03%
  QoQ % 35.29% 47.83% -4.17% 33.33% -10.00% 53.85% -
  Horiz. % 353.85% 261.54% 176.92% 184.62% 138.46% 153.85% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 -
Price 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 -
P/RPS 0.43 0.70 0.80 0.18 0.24 0.31 0.91 -39.31%
  QoQ % -38.57% -12.50% 344.44% -25.00% -22.58% -65.93% -
  Horiz. % 47.25% 76.92% 87.91% 19.78% 26.37% 34.07% 100.00%
P/EPS 8.87 14.66 13.32 8.97 9.58 10.44 30.77 -56.33%
  QoQ % -39.50% 10.06% 48.49% -6.37% -8.24% -66.07% -
  Horiz. % 28.83% 47.64% 43.29% 29.15% 31.13% 33.93% 100.00%
EY 11.27 6.82 7.51 11.15 10.44 9.58 3.25 128.93%
  QoQ % 65.25% -9.19% -32.65% 6.80% 8.98% 194.77% -
  Horiz. % 346.77% 209.85% 231.08% 343.08% 321.23% 294.77% 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 0.42 0.46 0.27 0.23 0.21 0.17 0.20 63.91%
  QoQ % -8.70% 70.37% 17.39% 9.52% 23.53% -15.00% -
  Horiz. % 210.00% 230.00% 135.00% 115.00% 105.00% 85.00% 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.
 


 

175  116  407  1564 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 KHEESAN 0.505+0.025 
 TDM 0.26+0.015 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.2650.00 
 HSI-C7K 0.26+0.02 
 KNM-WB 0.065-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers