Highlights

[PWF] QoQ Quarter Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     1.94%    YoY -     51.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 70,932 70,761 73,568 57,543 57,270 52,287 55,478 17.82%
  QoQ % 0.24% -3.82% 27.85% 0.48% 9.53% -5.75% -
  Horiz. % 127.86% 127.55% 132.61% 103.72% 103.23% 94.25% 100.00%
PBT 5,687 2,490 1,999 3,214 1,489 4,465 -2,982 -
  QoQ % 128.39% 24.56% -37.80% 115.85% -66.65% 249.73% -
  Horiz. % -190.71% -83.50% -67.04% -107.78% -49.93% -149.73% 100.00%
Tax -1,434 -1,838 -371 -1,483 -172 679 -354 154.33%
  QoQ % 21.98% -395.42% 74.98% -762.21% -125.33% 291.81% -
  Horiz. % 405.08% 519.21% 104.80% 418.93% 48.59% -191.81% 100.00%
NP 4,253 652 1,628 1,731 1,317 5,144 -3,336 -
  QoQ % 552.30% -59.95% -5.95% 31.44% -74.40% 254.20% -
  Horiz. % -127.49% -19.54% -48.80% -51.89% -39.48% -154.20% 100.00%
NP to SH 4,253 271 1,628 1,731 1,698 5,144 -3,336 -
  QoQ % 1,469.37% -83.35% -5.95% 1.94% -66.99% 254.20% -
  Horiz. % -127.49% -8.12% -48.80% -51.89% -50.90% -154.20% 100.00%
Tax Rate 25.22 % 73.82 % 18.56 % 46.14 % 11.55 % -15.21 % - % -
  QoQ % -65.84% 297.74% -59.77% 299.48% 175.94% 0.00% -
  Horiz. % -165.81% -485.34% -122.02% -303.35% -75.94% 100.00% -
Total Cost 66,679 70,109 71,940 55,812 55,953 47,143 58,814 8.74%
  QoQ % -4.89% -2.55% 28.90% -0.25% 18.69% -19.84% -
  Horiz. % 113.37% 119.20% 122.32% 94.90% 95.14% 80.16% 100.00%
Net Worth 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
  QoQ % 18.55% -14.91% 0.48% -21.64% 23.43% 72.54% -
  Horiz. % 169.14% 142.67% 167.67% 166.88% 212.97% 172.54% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
  QoQ % 18.55% -14.91% 0.48% -21.64% 23.43% 72.54% -
  Horiz. % 169.14% 142.67% 167.67% 166.88% 212.97% 172.54% 100.00%
NOSH 59,649 59,705 59,633 59,689 76,832 59,674 59,784 -0.15%
  QoQ % -0.09% 0.12% -0.09% -22.31% 28.75% -0.18% -
  Horiz. % 99.77% 99.87% 99.75% 99.84% 128.51% 99.82% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.00 % 0.92 % 2.21 % 3.01 % 2.30 % 9.84 % -6.01 % -
  QoQ % 552.17% -58.37% -26.58% 30.87% -76.63% 263.73% -
  Horiz. % -99.83% -15.31% -36.77% -50.08% -38.27% -163.73% 100.00%
ROE 2.00 % 0.15 % 0.77 % 0.83 % 0.64 % 2.37 % -2.66 % -
  QoQ % 1,233.33% -80.52% -7.23% 29.69% -73.00% 189.10% -
  Horiz. % -75.19% -5.64% -28.95% -31.20% -24.06% -89.10% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 118.91 118.52 123.37 96.40 74.54 87.62 92.80 17.99%
  QoQ % 0.33% -3.93% 27.98% 29.33% -14.93% -5.58% -
  Horiz. % 128.14% 127.72% 132.94% 103.88% 80.32% 94.42% 100.00%
EPS 7.13 1.09 2.73 2.90 2.21 8.61 -5.58 -
  QoQ % 554.13% -60.07% -5.86% 31.22% -74.33% 254.30% -
  Horiz. % -127.78% -19.53% -48.92% -51.97% -39.61% -154.30% 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 3.5600 3.0000 3.5300 3.5100 3.4800 3.6300 2.1000 42.22%
  QoQ % 18.67% -15.01% 0.57% 0.86% -4.13% 72.86% -
  Horiz. % 169.52% 142.86% 168.10% 167.14% 165.71% 172.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.78 40.68 42.29 33.08 32.92 30.06 31.89 17.83%
  QoQ % 0.25% -3.81% 27.84% 0.49% 9.51% -5.74% -
  Horiz. % 127.88% 127.56% 132.61% 103.73% 103.23% 94.26% 100.00%
EPS 2.45 0.16 0.94 1.00 0.98 2.96 -1.92 -
  QoQ % 1,431.25% -82.98% -6.00% 2.04% -66.89% 254.17% -
  Horiz. % -127.60% -8.33% -48.96% -52.08% -51.04% -154.17% 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 1.2208 1.0297 1.2102 1.2045 1.5371 1.2453 0.7218 42.00%
  QoQ % 18.56% -14.91% 0.47% -21.64% 23.43% 72.53% -
  Horiz. % 169.13% 142.66% 167.66% 166.87% 212.95% 172.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 0.4400 -
P/RPS 0.69 0.71 0.51 0.72 0.61 0.48 0.47 29.20%
  QoQ % -2.82% 39.22% -29.17% 18.03% 27.08% 2.13% -
  Horiz. % 146.81% 151.06% 108.51% 153.19% 129.79% 102.13% 100.00%
P/EPS 11.57 185.07 23.26 23.79 20.59 4.87 -7.89 -
  QoQ % -93.75% 695.66% -2.23% 15.54% 322.79% 161.72% -
  Horiz. % -146.64% -2,345.63% -294.80% -301.52% -260.96% -61.72% 100.00%
EY 8.64 0.54 4.30 4.20 4.86 20.52 -12.68 -
  QoQ % 1,500.00% -87.44% 2.38% -13.58% -76.32% 261.83% -
  Horiz. % -68.14% -4.26% -33.91% -33.12% -38.33% -161.83% 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 0.28 0.18 0.20 0.13 0.12 0.21 6.26%
  QoQ % -17.86% 55.56% -10.00% 53.85% 8.33% -42.86% -
  Horiz. % 109.52% 133.33% 85.71% 95.24% 61.90% 57.14% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 0.4800 -
P/RPS 0.80 0.68 0.61 0.62 0.91 0.50 0.52 33.30%
  QoQ % 17.65% 11.48% -1.61% -31.87% 82.00% -3.85% -
  Horiz. % 153.85% 130.77% 117.31% 119.23% 175.00% 96.15% 100.00%
P/EPS 13.32 176.25 27.47 20.69 30.77 5.05 -8.60 -
  QoQ % -92.44% 541.61% 32.77% -32.76% 509.31% 158.72% -
  Horiz. % -154.88% -2,049.42% -319.42% -240.58% -357.79% -58.72% 100.00%
EY 7.51 0.57 3.64 4.83 3.25 19.82 -11.63 -
  QoQ % 1,217.54% -84.34% -24.64% 48.62% -83.60% 270.42% -
  Horiz. % -64.57% -4.90% -31.30% -41.53% -27.94% -170.42% 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 0.27 0.27 0.21 0.17 0.20 0.12 0.23 11.29%
  QoQ % 0.00% 28.57% 23.53% -15.00% 66.67% -47.83% -
  Horiz. % 117.39% 117.39% 91.30% 73.91% 86.96% 52.17% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers