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.
 


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
 
 

203  455  567  1226 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 KSTAR 0.44+0.07 
 MAHSING 0.985-0.015 
 DATAPRP 0.20-0.02 
 DGSB 0.22+0.005 
 SUPERMX 9.72-0.06 
 VIVOCOM 0.0450.00 
 SUPERMX-C1I 0.1550.00 
 LUSTER 0.170.00 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS