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 - 173,946
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.14 41.19 36.95 42.17 40.93 40.78 40.68 -2.55%
  QoQ % -4.98% 11.47% -12.38% 3.03% 0.37% 0.25% -
  Horiz. % 96.21% 101.25% 90.83% 103.66% 100.61% 100.25% 100.00%
EPS 0.93 1.91 0.64 2.16 1.46 2.45 0.16 224.32%
  QoQ % -51.31% 198.44% -70.37% 47.95% -40.41% 1,431.25% -
  Horiz. % 581.25% 1,193.75% 400.00% 1,350.00% 912.50% 1,531.25% 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 1.2472 1.1772 0.9944 1.2712 1.2354 1.2208 1.0297 13.67%
  QoQ % 5.95% 18.38% -21.77% 2.90% 1.20% 18.56% -
  Horiz. % 121.12% 114.32% 96.57% 123.45% 119.98% 118.56% 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.
 


 

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. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. 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
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
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. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers