Highlights

[PWF] QoQ Quarter Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     47.42%    YoY -     130.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 68,082 71,653 64,272 73,350 71,191 70,932 70,761 -2.55%
  QoQ % -4.98% 11.48% -12.38% 3.03% 0.37% 0.24% -
  Horiz. % 96.21% 101.26% 90.83% 103.66% 100.61% 100.24% 100.00%
PBT 3,055 4,508 1,493 5,930 3,303 5,687 2,490 14.65%
  QoQ % -32.23% 201.94% -74.82% 79.53% -41.92% 128.39% -
  Horiz. % 122.69% 181.04% 59.96% 238.15% 132.65% 228.39% 100.00%
Tax -1,435 -1,192 -378 -2,181 -760 -1,434 -1,838 -15.25%
  QoQ % -20.39% -215.34% 82.67% -186.97% 47.00% 21.98% -
  Horiz. % 78.07% 64.85% 20.57% 118.66% 41.35% 78.02% 100.00%
NP 1,620 3,316 1,115 3,749 2,543 4,253 652 83.75%
  QoQ % -51.15% 197.40% -70.26% 47.42% -40.21% 552.30% -
  Horiz. % 248.47% 508.59% 171.01% 575.00% 390.03% 652.30% 100.00%
NP to SH 1,620 3,316 1,115 3,749 2,543 4,253 271 230.46%
  QoQ % -51.15% 197.40% -70.26% 47.42% -40.21% 1,469.37% -
  Horiz. % 597.79% 1,223.62% 411.44% 1,383.39% 938.38% 1,569.37% 100.00%
Tax Rate 46.97 % 26.44 % 25.32 % 36.78 % 23.01 % 25.22 % 73.82 % -26.08%
  QoQ % 77.65% 4.42% -31.16% 59.84% -8.76% -65.84% -
  Horiz. % 63.63% 35.82% 34.30% 49.82% 31.17% 34.16% 100.00%
Total Cost 66,462 68,337 63,157 69,601 68,648 66,679 70,109 -3.51%
  QoQ % -2.74% 8.20% -9.26% 1.39% 2.95% -4.89% -
  Horiz. % 94.80% 97.47% 90.08% 99.28% 97.92% 95.11% 100.00%
Net Worth 216,951 204,772 172,968 221,125 214,901 212,351 179,117 13.67%
  QoQ % 5.95% 18.39% -21.78% 2.90% 1.20% 18.55% -
  Horiz. % 121.12% 114.32% 96.57% 123.45% 119.98% 118.55% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 216,951 204,772 172,968 221,125 214,901 212,351 179,117 13.67%
  QoQ % 5.95% 18.39% -21.78% 2.90% 1.20% 18.55% -
  Horiz. % 121.12% 114.32% 96.57% 123.45% 119.98% 118.55% 100.00%
NOSH 71,365 66,055 57,656 59,602 59,694 59,649 59,705 12.67%
  QoQ % 8.04% 14.57% -3.27% -0.15% 0.08% -0.09% -
  Horiz. % 119.53% 110.64% 96.57% 99.83% 99.98% 99.91% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.38 % 4.63 % 1.73 % 5.11 % 3.57 % 6.00 % 0.92 % 88.78%
  QoQ % -48.60% 167.63% -66.14% 43.14% -40.50% 552.17% -
  Horiz. % 258.70% 503.26% 188.04% 555.43% 388.04% 652.17% 100.00%
ROE 0.75 % 1.62 % 0.64 % 1.70 % 1.18 % 2.00 % 0.15 % 193.26%
  QoQ % -53.70% 153.13% -62.35% 44.07% -41.00% 1,233.33% -
  Horiz. % 500.00% 1,080.00% 426.67% 1,133.33% 786.67% 1,333.33% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.40 108.47 111.47 123.07 119.26 118.91 118.52 -13.50%
  QoQ % -12.05% -2.69% -9.43% 3.19% 0.29% 0.33% -
  Horiz. % 80.49% 91.52% 94.05% 103.84% 100.62% 100.33% 100.00%
EPS 2.27 5.02 1.65 6.29 4.26 7.13 1.09 63.30%
  QoQ % -54.78% 204.24% -73.77% 47.65% -40.25% 554.13% -
  Horiz. % 208.26% 460.55% 151.38% 577.06% 390.83% 654.13% 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 3.0400 3.1000 3.0000 3.7100 3.6000 3.5600 3.0000 0.89%
  QoQ % -1.94% 3.33% -19.14% 3.06% 1.12% 18.67% -
  Horiz. % 101.33% 103.33% 100.00% 123.67% 120.00% 118.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.34 38.25 34.31 39.15 38.00 37.86 37.77 -2.55%
  QoQ % -4.99% 11.48% -12.36% 3.03% 0.37% 0.24% -
  Horiz. % 96.21% 101.27% 90.84% 103.65% 100.61% 100.24% 100.00%
EPS 0.86 1.77 0.60 2.00 1.36 2.27 0.14 236.53%
  QoQ % -51.41% 195.00% -70.00% 47.06% -40.09% 1,521.43% -
  Horiz. % 614.29% 1,264.29% 428.57% 1,428.57% 971.43% 1,621.43% 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 1.1580 1.0930 0.9233 1.1803 1.1471 1.1335 0.9561 13.66%
  QoQ % 5.95% 18.38% -21.77% 2.89% 1.20% 18.55% -
  Horiz. % 121.12% 114.32% 96.57% 123.45% 119.98% 118.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.2200 1.4400 1.4800 1.7000 1.2200 0.8250 0.8400 -
P/RPS 1.28 1.33 1.33 1.38 1.02 0.69 0.71 48.29%
  QoQ % -3.76% 0.00% -3.62% 35.29% 47.83% -2.82% -
  Horiz. % 180.28% 187.32% 187.32% 194.37% 143.66% 97.18% 100.00%
P/EPS 53.74 28.69 76.53 27.03 28.64 11.57 185.07 -56.25%
  QoQ % 87.31% -62.51% 183.13% -5.62% 147.54% -93.75% -
  Horiz. % 29.04% 15.50% 41.35% 14.61% 15.48% 6.25% 100.00%
EY 1.86 3.49 1.31 3.70 3.49 8.64 0.54 128.59%
  QoQ % -46.70% 166.41% -64.59% 6.02% -59.61% 1,500.00% -
  Horiz. % 344.44% 646.30% 242.59% 685.19% 646.30% 1,600.00% 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 0.40 0.46 0.49 0.46 0.34 0.23 0.28 26.93%
  QoQ % -13.04% -6.12% 6.52% 35.29% 47.83% -17.86% -
  Horiz. % 142.86% 164.29% 175.00% 164.29% 121.43% 82.14% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.0700 1.3300 1.4700 1.5700 1.6700 0.9500 0.8000 -
P/RPS 1.12 1.23 1.32 1.28 1.40 0.80 0.68 39.59%
  QoQ % -8.94% -6.82% 3.13% -8.57% 75.00% 17.65% -
  Horiz. % 164.71% 180.88% 194.12% 188.24% 205.88% 117.65% 100.00%
P/EPS 47.14 26.49 76.01 24.96 39.20 13.32 176.25 -58.59%
  QoQ % 77.95% -65.15% 204.53% -36.33% 194.29% -92.44% -
  Horiz. % 26.75% 15.03% 43.13% 14.16% 22.24% 7.56% 100.00%
EY 2.12 3.77 1.32 4.01 2.55 7.51 0.57 140.63%
  QoQ % -43.77% 185.61% -67.08% 57.25% -66.05% 1,217.54% -
  Horiz. % 371.93% 661.40% 231.58% 703.51% 447.37% 1,317.54% 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 0.35 0.43 0.49 0.42 0.46 0.27 0.27 18.94%
  QoQ % -18.60% -12.24% 16.67% -8.70% 70.37% 0.00% -
  Horiz. % 129.63% 159.26% 181.48% 155.56% 170.37% 100.00% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
6. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS