Highlights

[PWF] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -5.95%    YoY -     148.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 71,191 70,932 70,761 73,568 57,543 57,270 52,287 22.91%
  QoQ % 0.37% 0.24% -3.82% 27.85% 0.48% 9.53% -
  Horiz. % 136.15% 135.66% 135.33% 140.70% 110.05% 109.53% 100.00%
PBT 3,303 5,687 2,490 1,999 3,214 1,489 4,465 -18.25%
  QoQ % -41.92% 128.39% 24.56% -37.80% 115.85% -66.65% -
  Horiz. % 73.98% 127.37% 55.77% 44.77% 71.98% 33.35% 100.00%
Tax -760 -1,434 -1,838 -371 -1,483 -172 679 -
  QoQ % 47.00% 21.98% -395.42% 74.98% -762.21% -125.33% -
  Horiz. % -111.93% -211.19% -270.69% -54.64% -218.41% -25.33% 100.00%
NP 2,543 4,253 652 1,628 1,731 1,317 5,144 -37.56%
  QoQ % -40.21% 552.30% -59.95% -5.95% 31.44% -74.40% -
  Horiz. % 49.44% 82.68% 12.67% 31.65% 33.65% 25.60% 100.00%
NP to SH 2,543 4,253 271 1,628 1,731 1,698 5,144 -37.56%
  QoQ % -40.21% 1,469.37% -83.35% -5.95% 1.94% -66.99% -
  Horiz. % 49.44% 82.68% 5.27% 31.65% 33.65% 33.01% 100.00%
Tax Rate 23.01 % 25.22 % 73.82 % 18.56 % 46.14 % 11.55 % -15.21 % -
  QoQ % -8.76% -65.84% 297.74% -59.77% 299.48% 175.94% -
  Horiz. % -151.28% -165.81% -485.34% -122.02% -303.35% -75.94% 100.00%
Total Cost 68,648 66,679 70,109 71,940 55,812 55,953 47,143 28.56%
  QoQ % 2.95% -4.89% -2.55% 28.90% -0.25% 18.69% -
  Horiz. % 145.62% 141.44% 148.72% 152.60% 118.39% 118.69% 100.00%
Net Worth 214,901 212,351 179,117 210,506 209,510 267,377 216,619 -0.53%
  QoQ % 1.20% 18.55% -14.91% 0.48% -21.64% 23.43% -
  Horiz. % 99.21% 98.03% 82.69% 97.18% 96.72% 123.43% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 214,901 212,351 179,117 210,506 209,510 267,377 216,619 -0.53%
  QoQ % 1.20% 18.55% -14.91% 0.48% -21.64% 23.43% -
  Horiz. % 99.21% 98.03% 82.69% 97.18% 96.72% 123.43% 100.00%
NOSH 59,694 59,649 59,705 59,633 59,689 76,832 59,674 0.02%
  QoQ % 0.08% -0.09% 0.12% -0.09% -22.31% 28.75% -
  Horiz. % 100.03% 99.96% 100.05% 99.93% 100.02% 128.75% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.57 % 6.00 % 0.92 % 2.21 % 3.01 % 2.30 % 9.84 % -49.23%
  QoQ % -40.50% 552.17% -58.37% -26.58% 30.87% -76.63% -
  Horiz. % 36.28% 60.98% 9.35% 22.46% 30.59% 23.37% 100.00%
ROE 1.18 % 2.00 % 0.15 % 0.77 % 0.83 % 0.64 % 2.37 % -37.26%
  QoQ % -41.00% 1,233.33% -80.52% -7.23% 29.69% -73.00% -
  Horiz. % 49.79% 84.39% 6.33% 32.49% 35.02% 27.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 119.26 118.91 118.52 123.37 96.40 74.54 87.62 22.89%
  QoQ % 0.29% 0.33% -3.93% 27.98% 29.33% -14.93% -
  Horiz. % 136.11% 135.71% 135.27% 140.80% 110.02% 85.07% 100.00%
EPS 4.26 7.13 1.09 2.73 2.90 2.21 8.61 -37.52%
  QoQ % -40.25% 554.13% -60.07% -5.86% 31.22% -74.33% -
  Horiz. % 49.48% 82.81% 12.66% 31.71% 33.68% 25.67% 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 3.6000 3.5600 3.0000 3.5300 3.5100 3.4800 3.6300 -0.55%
  QoQ % 1.12% 18.67% -15.01% 0.57% 0.86% -4.13% -
  Horiz. % 99.17% 98.07% 82.64% 97.25% 96.69% 95.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.93 40.78 40.68 42.29 33.08 32.92 30.06 22.92%
  QoQ % 0.37% 0.25% -3.81% 27.84% 0.49% 9.51% -
  Horiz. % 136.16% 135.66% 135.33% 140.69% 110.05% 109.51% 100.00%
EPS 1.46 2.45 0.16 0.94 1.00 0.98 2.96 -37.65%
  QoQ % -40.41% 1,431.25% -82.98% -6.00% 2.04% -66.89% -
  Horiz. % 49.32% 82.77% 5.41% 31.76% 33.78% 33.11% 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 1.2354 1.2208 1.0297 1.2102 1.2045 1.5371 1.2453 -0.53%
  QoQ % 1.20% 18.56% -14.91% 0.47% -21.64% 23.43% -
  Horiz. % 99.21% 98.03% 82.69% 97.18% 96.72% 123.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 -
P/RPS 1.02 0.69 0.71 0.51 0.72 0.61 0.48 65.52%
  QoQ % 47.83% -2.82% 39.22% -29.17% 18.03% 27.08% -
  Horiz. % 212.50% 143.75% 147.92% 106.25% 150.00% 127.08% 100.00%
P/EPS 28.64 11.57 185.07 23.26 23.79 20.59 4.87 226.87%
  QoQ % 147.54% -93.75% 695.66% -2.23% 15.54% 322.79% -
  Horiz. % 588.09% 237.58% 3,800.21% 477.62% 488.50% 422.79% 100.00%
EY 3.49 8.64 0.54 4.30 4.20 4.86 20.52 -69.40%
  QoQ % -59.61% 1,500.00% -87.44% 2.38% -13.58% -76.32% -
  Horiz. % 17.01% 42.11% 2.63% 20.96% 20.47% 23.68% 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 0.34 0.23 0.28 0.18 0.20 0.13 0.12 100.61%
  QoQ % 47.83% -17.86% 55.56% -10.00% 53.85% 8.33% -
  Horiz. % 283.33% 191.67% 233.33% 150.00% 166.67% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 -
P/RPS 1.40 0.80 0.68 0.61 0.62 0.91 0.50 99.03%
  QoQ % 75.00% 17.65% 11.48% -1.61% -31.87% 82.00% -
  Horiz. % 280.00% 160.00% 136.00% 122.00% 124.00% 182.00% 100.00%
P/EPS 39.20 13.32 176.25 27.47 20.69 30.77 5.05 293.51%
  QoQ % 194.29% -92.44% 541.61% 32.77% -32.76% 509.31% -
  Horiz. % 776.24% 263.76% 3,490.10% 543.96% 409.70% 609.31% 100.00%
EY 2.55 7.51 0.57 3.64 4.83 3.25 19.82 -74.61%
  QoQ % -66.05% 1,217.54% -84.34% -24.64% 48.62% -83.60% -
  Horiz. % 12.87% 37.89% 2.88% 18.37% 24.37% 16.40% 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 0.27 0.27 0.21 0.17 0.20 0.12 145.54%
  QoQ % 70.37% 0.00% 28.57% 23.53% -15.00% 66.67% -
  Horiz. % 383.33% 225.00% 225.00% 175.00% 141.67% 166.67% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers