Highlights

[PWF] QoQ Quarter Result on 2014-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -40.21%    YoY -     46.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 71,653 64,272 73,350 71,191 70,932 70,761 73,568 -1.74%
  QoQ % 11.48% -12.38% 3.03% 0.37% 0.24% -3.82% -
  Horiz. % 97.40% 87.36% 99.70% 96.77% 96.42% 96.18% 100.00%
PBT 4,508 1,493 5,930 3,303 5,687 2,490 1,999 72.05%
  QoQ % 201.94% -74.82% 79.53% -41.92% 128.39% 24.56% -
  Horiz. % 225.51% 74.69% 296.65% 165.23% 284.49% 124.56% 100.00%
Tax -1,192 -378 -2,181 -760 -1,434 -1,838 -371 117.89%
  QoQ % -215.34% 82.67% -186.97% 47.00% 21.98% -395.42% -
  Horiz. % 321.29% 101.89% 587.87% 204.85% 386.52% 495.42% 100.00%
NP 3,316 1,115 3,749 2,543 4,253 652 1,628 60.75%
  QoQ % 197.40% -70.26% 47.42% -40.21% 552.30% -59.95% -
  Horiz. % 203.69% 68.49% 230.28% 156.20% 261.24% 40.05% 100.00%
NP to SH 3,316 1,115 3,749 2,543 4,253 271 1,628 60.75%
  QoQ % 197.40% -70.26% 47.42% -40.21% 1,469.37% -83.35% -
  Horiz. % 203.69% 68.49% 230.28% 156.20% 261.24% 16.65% 100.00%
Tax Rate 26.44 % 25.32 % 36.78 % 23.01 % 25.22 % 73.82 % 18.56 % 26.63%
  QoQ % 4.42% -31.16% 59.84% -8.76% -65.84% 297.74% -
  Horiz. % 142.46% 136.42% 198.17% 123.98% 135.88% 397.74% 100.00%
Total Cost 68,337 63,157 69,601 68,648 66,679 70,109 71,940 -3.37%
  QoQ % 8.20% -9.26% 1.39% 2.95% -4.89% -2.55% -
  Horiz. % 94.99% 87.79% 96.75% 95.42% 92.69% 97.45% 100.00%
Net Worth 204,772 172,968 221,125 214,901 212,351 179,117 210,506 -1.83%
  QoQ % 18.39% -21.78% 2.90% 1.20% 18.55% -14.91% -
  Horiz. % 97.28% 82.17% 105.04% 102.09% 100.88% 85.09% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 204,772 172,968 221,125 214,901 212,351 179,117 210,506 -1.83%
  QoQ % 18.39% -21.78% 2.90% 1.20% 18.55% -14.91% -
  Horiz. % 97.28% 82.17% 105.04% 102.09% 100.88% 85.09% 100.00%
NOSH 66,055 57,656 59,602 59,694 59,649 59,705 59,633 7.06%
  QoQ % 14.57% -3.27% -0.15% 0.08% -0.09% 0.12% -
  Horiz. % 110.77% 96.68% 99.95% 100.10% 100.03% 100.12% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.63 % 1.73 % 5.11 % 3.57 % 6.00 % 0.92 % 2.21 % 63.80%
  QoQ % 167.63% -66.14% 43.14% -40.50% 552.17% -58.37% -
  Horiz. % 209.50% 78.28% 231.22% 161.54% 271.49% 41.63% 100.00%
ROE 1.62 % 0.64 % 1.70 % 1.18 % 2.00 % 0.15 % 0.77 % 64.27%
  QoQ % 153.13% -62.35% 44.07% -41.00% 1,233.33% -80.52% -
  Horiz. % 210.39% 83.12% 220.78% 153.25% 259.74% 19.48% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.47 111.47 123.07 119.26 118.91 118.52 123.37 -8.23%
  QoQ % -2.69% -9.43% 3.19% 0.29% 0.33% -3.93% -
  Horiz. % 87.92% 90.35% 99.76% 96.67% 96.38% 96.07% 100.00%
EPS 5.02 1.65 6.29 4.26 7.13 1.09 2.73 50.15%
  QoQ % 204.24% -73.77% 47.65% -40.25% 554.13% -60.07% -
  Horiz. % 183.88% 60.44% 230.40% 156.04% 261.17% 39.93% 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 3.1000 3.0000 3.7100 3.6000 3.5600 3.0000 3.5300 -8.30%
  QoQ % 3.33% -19.14% 3.06% 1.12% 18.67% -15.01% -
  Horiz. % 87.82% 84.99% 105.10% 101.98% 100.85% 84.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.19 36.95 42.17 40.93 40.78 40.68 42.29 -1.74%
  QoQ % 11.47% -12.38% 3.03% 0.37% 0.25% -3.81% -
  Horiz. % 97.40% 87.37% 99.72% 96.78% 96.43% 96.19% 100.00%
EPS 1.91 0.64 2.16 1.46 2.45 0.16 0.94 60.49%
  QoQ % 198.44% -70.37% 47.95% -40.41% 1,431.25% -82.98% -
  Horiz. % 203.19% 68.09% 229.79% 155.32% 260.64% 17.02% 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 1.1772 0.9944 1.2712 1.2354 1.2208 1.0297 1.2102 -1.83%
  QoQ % 18.38% -21.77% 2.90% 1.20% 18.56% -14.91% -
  Horiz. % 97.27% 82.17% 105.04% 102.08% 100.88% 85.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4400 1.4800 1.7000 1.2200 0.8250 0.8400 0.6350 -
P/RPS 1.33 1.33 1.38 1.02 0.69 0.71 0.51 89.57%
  QoQ % 0.00% -3.62% 35.29% 47.83% -2.82% 39.22% -
  Horiz. % 260.78% 260.78% 270.59% 200.00% 135.29% 139.22% 100.00%
P/EPS 28.69 76.53 27.03 28.64 11.57 185.07 23.26 15.03%
  QoQ % -62.51% 183.13% -5.62% 147.54% -93.75% 695.66% -
  Horiz. % 123.34% 329.02% 116.21% 123.13% 49.74% 795.66% 100.00%
EY 3.49 1.31 3.70 3.49 8.64 0.54 4.30 -13.00%
  QoQ % 166.41% -64.59% 6.02% -59.61% 1,500.00% -87.44% -
  Horiz. % 81.16% 30.47% 86.05% 81.16% 200.93% 12.56% 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 0.49 0.46 0.34 0.23 0.28 0.18 87.03%
  QoQ % -6.12% 6.52% 35.29% 47.83% -17.86% 55.56% -
  Horiz. % 255.56% 272.22% 255.56% 188.89% 127.78% 155.56% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 -
Price 1.3300 1.4700 1.5700 1.6700 0.9500 0.8000 0.7500 -
P/RPS 1.23 1.32 1.28 1.40 0.80 0.68 0.61 59.67%
  QoQ % -6.82% 3.13% -8.57% 75.00% 17.65% 11.48% -
  Horiz. % 201.64% 216.39% 209.84% 229.51% 131.15% 111.48% 100.00%
P/EPS 26.49 76.01 24.96 39.20 13.32 176.25 27.47 -2.39%
  QoQ % -65.15% 204.53% -36.33% 194.29% -92.44% 541.61% -
  Horiz. % 96.43% 276.70% 90.86% 142.70% 48.49% 641.61% 100.00%
EY 3.77 1.32 4.01 2.55 7.51 0.57 3.64 2.37%
  QoQ % 185.61% -67.08% 57.25% -66.05% 1,217.54% -84.34% -
  Horiz. % 103.57% 36.26% 110.16% 70.05% 206.32% 15.66% 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 0.43 0.49 0.42 0.46 0.27 0.27 0.21 61.32%
  QoQ % -12.24% 16.67% -8.70% 70.37% 0.00% 28.57% -
  Horiz. % 204.76% 233.33% 200.00% 219.05% 128.57% 128.57% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers