Highlights

[PWF] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -20.18%    YoY -     150.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 279,745 215,473 142,123 70,932 259,142 188,381 114,813 80.78%
  QoQ % 29.83% 51.61% 100.37% -72.63% 37.56% 64.08% -
  Horiz. % 243.65% 187.67% 123.79% 61.78% 225.71% 164.08% 100.00%
PBT 16,413 14,920 8,990 5,687 9,192 6,702 4,703 129.55%
  QoQ % 10.01% 65.96% 58.08% -38.13% 37.15% 42.50% -
  Horiz. % 348.99% 317.24% 191.15% 120.92% 195.45% 142.50% 100.00%
Tax -4,753 -4,375 -2,194 -1,434 -3,864 -2,026 -1,655 101.66%
  QoQ % -8.64% -99.41% -53.00% 62.89% -90.72% -22.42% -
  Horiz. % 287.19% 264.35% 132.57% 86.65% 233.47% 122.42% 100.00%
NP 11,660 10,545 6,796 4,253 5,328 4,676 3,048 144.00%
  QoQ % 10.57% 55.16% 59.79% -20.18% 13.94% 53.41% -
  Horiz. % 382.55% 345.96% 222.97% 139.53% 174.80% 153.41% 100.00%
NP to SH 11,660 10,545 6,796 4,253 5,328 4,676 3,429 125.62%
  QoQ % 10.57% 55.16% 59.79% -20.18% 13.94% 36.37% -
  Horiz. % 340.04% 307.52% 198.19% 124.03% 155.38% 136.37% 100.00%
Tax Rate 28.96 % 29.32 % 24.40 % 25.22 % 42.04 % 30.23 % 35.19 % -12.15%
  QoQ % -1.23% 20.16% -3.25% -40.01% 39.07% -14.09% -
  Horiz. % 82.30% 83.32% 69.34% 71.67% 119.47% 85.91% 100.00%
Total Cost 268,085 204,928 135,327 66,679 253,814 183,705 111,765 78.90%
  QoQ % 30.82% 51.43% 102.95% -73.73% 38.16% 64.37% -
  Horiz. % 239.86% 183.36% 121.08% 59.66% 227.10% 164.37% 100.00%
Net Worth 222,115 221,027 214,798 212,351 208,409 210,808 209,363 4.01%
  QoQ % 0.49% 2.90% 1.15% 1.89% -1.14% 0.69% -
  Horiz. % 106.09% 105.57% 102.60% 101.43% 99.54% 100.69% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,725 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 40.53 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 222,115 221,027 214,798 212,351 208,409 210,808 209,363 4.01%
  QoQ % 0.49% 2.90% 1.15% 1.89% -1.14% 0.69% -
  Horiz. % 106.09% 105.57% 102.60% 101.43% 99.54% 100.69% 100.00%
NOSH 59,073 59,576 59,666 59,649 59,716 59,719 59,647 -0.64%
  QoQ % -0.84% -0.15% 0.03% -0.11% -0.00% 0.12% -
  Horiz. % 99.04% 99.88% 100.03% 100.00% 100.11% 100.12% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.17 % 4.89 % 4.78 % 6.00 % 2.06 % 2.48 % 2.65 % 35.18%
  QoQ % -14.72% 2.30% -20.33% 191.26% -16.94% -6.42% -
  Horiz. % 157.36% 184.53% 180.38% 226.42% 77.74% 93.58% 100.00%
ROE 5.25 % 4.77 % 3.16 % 2.00 % 2.56 % 2.22 % 1.64 % 116.75%
  QoQ % 10.06% 50.95% 58.00% -21.87% 15.32% 35.37% -
  Horiz. % 320.12% 290.85% 192.68% 121.95% 156.10% 135.37% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 473.56 361.68 238.20 118.91 433.96 315.45 192.49 81.94%
  QoQ % 30.93% 51.84% 100.32% -72.60% 37.57% 63.88% -
  Horiz. % 246.02% 187.90% 123.75% 61.77% 225.45% 163.88% 100.00%
EPS 16.45 17.70 11.39 7.13 8.93 7.83 5.11 117.56%
  QoQ % -7.06% 55.40% 59.75% -20.16% 14.05% 53.23% -
  Horiz. % 321.92% 346.38% 222.90% 139.53% 174.76% 153.23% 100.00%
DPS 8.00 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. % 100.00% - - - - - -
NAPS 3.7600 3.7100 3.6000 3.5600 3.4900 3.5300 3.5100 4.68%
  QoQ % 1.35% 3.06% 1.12% 2.01% -1.13% 0.57% -
  Horiz. % 107.12% 105.70% 102.56% 101.42% 99.43% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.82 123.87 81.71 40.78 148.98 108.30 66.00 80.78%
  QoQ % 29.83% 51.60% 100.37% -72.63% 37.56% 64.09% -
  Horiz. % 243.67% 187.68% 123.80% 61.79% 225.73% 164.09% 100.00%
EPS 6.70 6.06 3.91 2.45 3.06 2.69 1.97 125.65%
  QoQ % 10.56% 54.99% 59.59% -19.93% 13.75% 36.55% -
  Horiz. % 340.10% 307.61% 198.48% 124.37% 155.33% 136.55% 100.00%
DPS 2.72 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. % 100.00% - - - - - -
NAPS 1.2769 1.2707 1.2349 1.2208 1.1981 1.2119 1.2036 4.01%
  QoQ % 0.49% 2.90% 1.15% 1.89% -1.14% 0.69% -
  Horiz. % 106.09% 105.57% 102.60% 101.43% 99.54% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4800 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 -
P/RPS 0.31 0.47 0.51 0.69 0.19 0.20 0.36 -9.46%
  QoQ % -34.04% -7.84% -26.09% 263.16% -5.00% -44.44% -
  Horiz. % 86.11% 130.56% 141.67% 191.67% 52.78% 55.56% 100.00%
P/EPS 7.50 9.60 10.71 11.57 9.41 8.11 12.00 -26.84%
  QoQ % -21.88% -10.36% -7.43% 22.95% 16.03% -32.42% -
  Horiz. % 62.50% 80.00% 89.25% 96.42% 78.42% 67.58% 100.00%
EY 13.34 10.41 9.34 8.64 10.62 12.33 8.33 36.76%
  QoQ % 28.15% 11.46% 8.10% -18.64% -13.87% 48.02% -
  Horiz. % 160.14% 124.97% 112.12% 103.72% 127.49% 148.02% 100.00%
DY 5.41 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. % 100.00% - - - - - -
P/NAPS 0.39 0.46 0.34 0.23 0.24 0.18 0.20 55.89%
  QoQ % -15.22% 35.29% 47.83% -4.17% 33.33% -10.00% -
  Horiz. % 195.00% 230.00% 170.00% 115.00% 120.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.4700 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 -
P/RPS 0.31 0.43 0.70 0.80 0.18 0.24 0.31 -
  QoQ % -27.91% -38.57% -12.50% 344.44% -25.00% -22.58% -
  Horiz. % 100.00% 138.71% 225.81% 258.06% 58.06% 77.42% 100.00%
P/EPS 7.45 8.87 14.66 13.32 8.97 9.58 10.44 -20.10%
  QoQ % -16.01% -39.50% 10.06% 48.49% -6.37% -8.24% -
  Horiz. % 71.36% 84.96% 140.42% 127.59% 85.92% 91.76% 100.00%
EY 13.43 11.27 6.82 7.51 11.15 10.44 9.58 25.18%
  QoQ % 19.17% 65.25% -9.19% -32.65% 6.80% 8.98% -
  Horiz. % 140.19% 117.64% 71.19% 78.39% 116.39% 108.98% 100.00%
DY 5.44 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. % 100.00% - - - - - -
P/NAPS 0.39 0.42 0.46 0.27 0.23 0.21 0.17 73.68%
  QoQ % -7.14% -8.70% 70.37% 17.39% 9.52% 23.53% -
  Horiz. % 229.41% 247.06% 270.59% 158.82% 135.29% 123.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS