Highlights

[PWF] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     770.77%    YoY -     161.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 259,142 188,381 114,813 57,270 214,424 162,137 106,659 80.44%
  QoQ % 37.56% 64.08% 100.48% -73.29% 32.25% 52.01% -
  Horiz. % 242.96% 176.62% 107.64% 53.69% 201.04% 152.01% 100.00%
PBT 9,192 6,702 4,703 1,489 349 -4,116 -1,134 -
  QoQ % 37.15% 42.50% 215.85% 326.65% 108.48% -262.96% -
  Horiz. % -810.58% -591.01% -414.73% -131.31% -30.78% 362.96% 100.00%
Tax -3,864 -2,026 -1,655 -172 -154 -833 -479 300.70%
  QoQ % -90.72% -22.42% -862.21% -11.69% 81.51% -73.90% -
  Horiz. % 806.68% 422.96% 345.51% 35.91% 32.15% 173.90% 100.00%
NP 5,328 4,676 3,048 1,317 195 -4,949 -1,613 -
  QoQ % 13.94% 53.41% 131.44% 575.38% 103.94% -206.82% -
  Horiz. % -330.32% -289.89% -188.96% -81.65% -12.09% 306.82% 100.00%
NP to SH 5,328 4,676 3,429 1,698 195 -4,949 -1,613 -
  QoQ % 13.94% 36.37% 101.94% 770.77% 103.94% -206.82% -
  Horiz. % -330.32% -289.89% -212.59% -105.27% -12.09% 306.82% 100.00%
Tax Rate 42.04 % 30.23 % 35.19 % 11.55 % 44.13 % - % - % -
  QoQ % 39.07% -14.09% 204.68% -73.83% 0.00% 0.00% -
  Horiz. % 95.26% 68.50% 79.74% 26.17% 100.00% - -
Total Cost 253,814 183,705 111,765 55,953 214,229 167,086 108,272 76.19%
  QoQ % 38.16% 64.37% 99.75% -73.88% 28.21% 54.32% -
  Horiz. % 234.42% 169.67% 103.23% 51.68% 197.86% 154.32% 100.00%
Net Worth 208,409 210,808 209,363 267,377 203,765 126,742 128,442 37.96%
  QoQ % -1.14% 0.69% -21.70% 31.22% 60.77% -1.32% -
  Horiz. % 162.26% 164.13% 163.00% 208.17% 158.64% 98.68% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 208,409 210,808 209,363 267,377 203,765 126,742 128,442 37.96%
  QoQ % -1.14% 0.69% -21.70% 31.22% 60.77% -1.32% -
  Horiz. % 162.26% 164.13% 163.00% 208.17% 158.64% 98.68% 100.00%
NOSH 59,716 59,719 59,647 76,832 59,062 60,353 59,740 -0.03%
  QoQ % -0.00% 0.12% -22.37% 30.09% -2.14% 1.03% -
  Horiz. % 99.96% 99.96% 99.84% 128.61% 98.86% 101.03% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.06 % 2.48 % 2.65 % 2.30 % 0.09 % -3.05 % -1.51 % -
  QoQ % -16.94% -6.42% 15.22% 2,455.56% 102.95% -101.99% -
  Horiz. % -136.42% -164.24% -175.50% -152.32% -5.96% 201.99% 100.00%
ROE 2.56 % 2.22 % 1.64 % 0.64 % 0.10 % -3.90 % -1.26 % -
  QoQ % 15.32% 35.37% 156.25% 540.00% 102.56% -209.52% -
  Horiz. % -203.17% -176.19% -130.16% -50.79% -7.94% 309.52% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 433.96 315.45 192.49 74.54 363.05 268.64 178.54 80.48%
  QoQ % 37.57% 63.88% 158.24% -79.47% 35.14% 50.46% -
  Horiz. % 243.06% 176.68% 107.81% 41.75% 203.34% 150.46% 100.00%
EPS 8.93 7.83 5.11 2.21 0.33 -8.20 -2.70 -
  QoQ % 14.05% 53.23% 131.22% 569.70% 104.02% -203.70% -
  Horiz. % -330.74% -290.00% -189.26% -81.85% -12.22% 303.70% 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 3.4900 3.5300 3.5100 3.4800 3.4500 2.1000 2.1500 38.00%
  QoQ % -1.13% 0.57% 0.86% 0.87% 64.29% -2.33% -
  Horiz. % 162.33% 164.19% 163.26% 161.86% 160.47% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 148.98 108.30 66.00 32.92 123.27 93.21 61.32 80.43%
  QoQ % 37.56% 64.09% 100.49% -73.29% 32.25% 52.01% -
  Horiz. % 242.95% 176.61% 107.63% 53.69% 201.03% 152.01% 100.00%
EPS 3.06 2.69 1.97 0.98 0.11 -2.85 -0.93 -
  QoQ % 13.75% 36.55% 101.02% 790.91% 103.86% -206.45% -
  Horiz. % -329.03% -289.25% -211.83% -105.38% -11.83% 306.45% 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 1.1981 1.2119 1.2036 1.5371 1.1714 0.7286 0.7384 37.96%
  QoQ % -1.14% 0.69% -21.70% 31.22% 60.77% -1.33% -
  Horiz. % 162.26% 164.13% 163.00% 208.17% 158.64% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.6350 0.6900 0.4550 0.4200 0.4400 0.4800 -
P/RPS 0.19 0.20 0.36 0.61 0.12 0.16 0.27 -20.83%
  QoQ % -5.00% -44.44% -40.98% 408.33% -25.00% -40.74% -
  Horiz. % 70.37% 74.07% 133.33% 225.93% 44.44% 59.26% 100.00%
P/EPS 9.41 8.11 12.00 20.59 127.21 -5.37 -17.78 -
  QoQ % 16.03% -32.42% -41.72% -83.81% 2,468.90% 69.80% -
  Horiz. % -52.92% -45.61% -67.49% -115.80% -715.47% 30.20% 100.00%
EY 10.62 12.33 8.33 4.86 0.79 -18.64 -5.63 -
  QoQ % -13.87% 48.02% 71.40% 515.19% 104.24% -231.08% -
  Horiz. % -188.63% -219.01% -147.96% -86.32% -14.03% 331.08% 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 0.24 0.18 0.20 0.13 0.12 0.21 0.22 5.96%
  QoQ % 33.33% -10.00% 53.85% 8.33% -42.86% -4.55% -
  Horiz. % 109.09% 81.82% 90.91% 59.09% 54.55% 95.45% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.8000 0.7500 0.6000 0.6800 0.4350 0.4800 0.4300 -
P/RPS 0.18 0.24 0.31 0.91 0.12 0.18 0.24 -17.41%
  QoQ % -25.00% -22.58% -65.93% 658.33% -33.33% -25.00% -
  Horiz. % 75.00% 100.00% 129.17% 379.17% 50.00% 75.00% 100.00%
P/EPS 8.97 9.58 10.44 30.77 131.75 -5.85 -15.93 -
  QoQ % -6.37% -8.24% -66.07% -76.65% 2,352.14% 63.28% -
  Horiz. % -56.31% -60.14% -65.54% -193.16% -827.06% 36.72% 100.00%
EY 11.15 10.44 9.58 3.25 0.76 -17.08 -6.28 -
  QoQ % 6.80% 8.98% 194.77% 327.63% 104.45% -171.97% -
  Horiz. % -177.55% -166.24% -152.55% -51.75% -12.10% 271.97% 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 0.23 0.21 0.17 0.20 0.13 0.23 0.20 9.74%
  QoQ % 9.52% 23.53% -15.00% 53.85% -43.48% 15.00% -
  Horiz. % 115.00% 105.00% 85.00% 100.00% 65.00% 115.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers