Highlights

[PWF] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     10.57%    YoY -     118.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 218,252 139,735 71,653 279,745 215,473 142,123 70,932 111.40%
  QoQ % 56.19% 95.02% -74.39% 29.83% 51.61% 100.37% -
  Horiz. % 307.69% 197.00% 101.02% 394.38% 303.77% 200.37% 100.00%
PBT 11,161 7,562 4,508 16,413 14,920 8,990 5,687 56.69%
  QoQ % 47.59% 67.75% -72.53% 10.01% 65.96% 58.08% -
  Horiz. % 196.25% 132.97% 79.27% 288.61% 262.35% 158.08% 100.00%
Tax -3,463 -2,627 -1,192 -4,753 -4,375 -2,194 -1,434 79.90%
  QoQ % -31.82% -120.39% 74.92% -8.64% -99.41% -53.00% -
  Horiz. % 241.49% 183.19% 83.12% 331.45% 305.09% 153.00% 100.00%
NP 7,698 4,935 3,316 11,660 10,545 6,796 4,253 48.47%
  QoQ % 55.99% 48.82% -71.56% 10.57% 55.16% 59.79% -
  Horiz. % 181.00% 116.04% 77.97% 274.16% 247.94% 159.79% 100.00%
NP to SH 7,698 4,935 3,316 11,660 10,545 6,796 4,253 48.47%
  QoQ % 55.99% 48.82% -71.56% 10.57% 55.16% 59.79% -
  Horiz. % 181.00% 116.04% 77.97% 274.16% 247.94% 159.79% 100.00%
Tax Rate 31.03 % 34.74 % 26.44 % 28.96 % 29.32 % 24.40 % 25.22 % 14.81%
  QoQ % -10.68% 31.39% -8.70% -1.23% 20.16% -3.25% -
  Horiz. % 123.04% 137.75% 104.84% 114.83% 116.26% 96.75% 100.00%
Total Cost 210,554 134,800 68,337 268,085 204,928 135,327 66,679 115.09%
  QoQ % 56.20% 97.26% -74.51% 30.82% 51.43% 102.95% -
  Horiz. % 315.77% 202.16% 102.49% 402.05% 307.34% 202.95% 100.00%
Net Worth 215,152 208,947 204,772 222,115 221,027 214,798 212,351 0.88%
  QoQ % 2.97% 2.04% -7.81% 0.49% 2.90% 1.15% -
  Horiz. % 101.32% 98.40% 96.43% 104.60% 104.09% 101.15% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 4,725 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 215,152 208,947 204,772 222,115 221,027 214,798 212,351 0.88%
  QoQ % 2.97% 2.04% -7.81% 0.49% 2.90% 1.15% -
  Horiz. % 101.32% 98.40% 96.43% 104.60% 104.09% 101.15% 100.00%
NOSH 69,854 68,732 66,055 59,073 59,576 59,666 59,649 11.09%
  QoQ % 1.63% 4.05% 11.82% -0.84% -0.15% 0.03% -
  Horiz. % 117.11% 115.23% 110.74% 99.03% 99.88% 100.03% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.53 % 3.53 % 4.63 % 4.17 % 4.89 % 4.78 % 6.00 % -29.76%
  QoQ % 0.00% -23.76% 11.03% -14.72% 2.30% -20.33% -
  Horiz. % 58.83% 58.83% 77.17% 69.50% 81.50% 79.67% 100.00%
ROE 3.58 % 2.36 % 1.62 % 5.25 % 4.77 % 3.16 % 2.00 % 47.37%
  QoQ % 51.69% 45.68% -69.14% 10.06% 50.95% 58.00% -
  Horiz. % 179.00% 118.00% 81.00% 262.50% 238.50% 158.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 312.44 203.30 108.47 473.56 361.68 238.20 118.91 90.30%
  QoQ % 53.68% 87.43% -77.09% 30.93% 51.84% 100.32% -
  Horiz. % 262.75% 170.97% 91.22% 398.25% 304.16% 200.32% 100.00%
EPS 11.02 7.18 5.02 16.45 17.70 11.39 7.13 33.64%
  QoQ % 53.48% 43.03% -69.48% -7.06% 55.40% 59.75% -
  Horiz. % 154.56% 100.70% 70.41% 230.72% 248.25% 159.75% 100.00%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.0800 3.0400 3.1000 3.7600 3.7100 3.6000 3.5600 -9.20%
  QoQ % 1.32% -1.94% -17.55% 1.35% 3.06% 1.12% -
  Horiz. % 86.52% 85.39% 87.08% 105.62% 104.21% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 125.47 80.33 41.19 160.82 123.87 81.71 40.78 111.40%
  QoQ % 56.19% 95.02% -74.39% 29.83% 51.60% 100.37% -
  Horiz. % 307.68% 196.98% 101.01% 394.36% 303.75% 200.37% 100.00%
EPS 4.43 2.84 1.91 6.70 6.06 3.91 2.45 48.37%
  QoQ % 55.99% 48.69% -71.49% 10.56% 54.99% 59.59% -
  Horiz. % 180.82% 115.92% 77.96% 273.47% 247.35% 159.59% 100.00%
DPS 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2369 1.2012 1.1772 1.2769 1.2707 1.2349 1.2208 0.88%
  QoQ % 2.97% 2.04% -7.81% 0.49% 2.90% 1.15% -
  Horiz. % 101.32% 98.39% 96.43% 104.60% 104.09% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1500 1.2200 1.4400 1.4800 1.7000 1.2200 0.8250 -
P/RPS 0.37 0.60 1.33 0.31 0.47 0.51 0.69 -33.97%
  QoQ % -38.33% -54.89% 329.03% -34.04% -7.84% -26.09% -
  Horiz. % 53.62% 86.96% 192.75% 44.93% 68.12% 73.91% 100.00%
P/EPS 10.44 16.99 28.69 7.50 9.60 10.71 11.57 -6.62%
  QoQ % -38.55% -40.78% 282.53% -21.88% -10.36% -7.43% -
  Horiz. % 90.23% 146.85% 247.97% 64.82% 82.97% 92.57% 100.00%
EY 9.58 5.89 3.49 13.34 10.41 9.34 8.64 7.12%
  QoQ % 62.65% 68.77% -73.84% 28.15% 11.46% 8.10% -
  Horiz. % 110.88% 68.17% 40.39% 154.40% 120.49% 108.10% 100.00%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.37 0.40 0.46 0.39 0.46 0.34 0.23 37.25%
  QoQ % -7.50% -13.04% 17.95% -15.22% 35.29% 47.83% -
  Horiz. % 160.87% 173.91% 200.00% 169.57% 200.00% 147.83% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 -
Price 1.2900 1.0700 1.3300 1.4700 1.5700 1.6700 0.9500 -
P/RPS 0.41 0.53 1.23 0.31 0.43 0.70 0.80 -35.93%
  QoQ % -22.64% -56.91% 296.77% -27.91% -38.57% -12.50% -
  Horiz. % 51.25% 66.25% 153.75% 38.75% 53.75% 87.50% 100.00%
P/EPS 11.71 14.90 26.49 7.45 8.87 14.66 13.32 -8.22%
  QoQ % -21.41% -43.75% 255.57% -16.01% -39.50% 10.06% -
  Horiz. % 87.91% 111.86% 198.87% 55.93% 66.59% 110.06% 100.00%
EY 8.54 6.71 3.77 13.43 11.27 6.82 7.51 8.94%
  QoQ % 27.27% 77.98% -71.93% 19.17% 65.25% -9.19% -
  Horiz. % 113.72% 89.35% 50.20% 178.83% 150.07% 90.81% 100.00%
DY 0.00 0.00 0.00 5.44 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.42 0.35 0.43 0.39 0.42 0.46 0.27 34.22%
  QoQ % 20.00% -18.60% 10.26% -7.14% -8.70% 70.37% -
  Horiz. % 155.56% 129.63% 159.26% 144.44% 155.56% 170.37% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers