Highlights

[PWF] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -83.35%    YoY -     -94.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 73,350 71,191 70,932 70,761 73,568 57,543 57,270 17.92%
  QoQ % 3.03% 0.37% 0.24% -3.82% 27.85% 0.48% -
  Horiz. % 128.08% 124.31% 123.86% 123.56% 128.46% 100.48% 100.00%
PBT 5,930 3,303 5,687 2,490 1,999 3,214 1,489 151.04%
  QoQ % 79.53% -41.92% 128.39% 24.56% -37.80% 115.85% -
  Horiz. % 398.25% 221.83% 381.93% 167.23% 134.25% 215.85% 100.00%
Tax -2,181 -760 -1,434 -1,838 -371 -1,483 -172 442.93%
  QoQ % -186.97% 47.00% 21.98% -395.42% 74.98% -762.21% -
  Horiz. % 1,268.02% 441.86% 833.72% 1,068.60% 215.70% 862.21% 100.00%
NP 3,749 2,543 4,253 652 1,628 1,731 1,317 100.73%
  QoQ % 47.42% -40.21% 552.30% -59.95% -5.95% 31.44% -
  Horiz. % 284.66% 193.09% 322.93% 49.51% 123.61% 131.44% 100.00%
NP to SH 3,749 2,543 4,253 271 1,628 1,731 1,698 69.48%
  QoQ % 47.42% -40.21% 1,469.37% -83.35% -5.95% 1.94% -
  Horiz. % 220.79% 149.76% 250.47% 15.96% 95.88% 101.94% 100.00%
Tax Rate 36.78 % 23.01 % 25.22 % 73.82 % 18.56 % 46.14 % 11.55 % 116.30%
  QoQ % 59.84% -8.76% -65.84% 297.74% -59.77% 299.48% -
  Horiz. % 318.44% 199.22% 218.35% 639.13% 160.69% 399.48% 100.00%
Total Cost 69,601 68,648 66,679 70,109 71,940 55,812 55,953 15.65%
  QoQ % 1.39% 2.95% -4.89% -2.55% 28.90% -0.25% -
  Horiz. % 124.39% 122.69% 119.17% 125.30% 128.57% 99.75% 100.00%
Net Worth 221,125 214,901 212,351 179,117 210,506 209,510 267,377 -11.88%
  QoQ % 2.90% 1.20% 18.55% -14.91% 0.48% -21.64% -
  Horiz. % 82.70% 80.37% 79.42% 66.99% 78.73% 78.36% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 221,125 214,901 212,351 179,117 210,506 209,510 267,377 -11.88%
  QoQ % 2.90% 1.20% 18.55% -14.91% 0.48% -21.64% -
  Horiz. % 82.70% 80.37% 79.42% 66.99% 78.73% 78.36% 100.00%
NOSH 59,602 59,694 59,649 59,705 59,633 59,689 76,832 -15.56%
  QoQ % -0.15% 0.08% -0.09% 0.12% -0.09% -22.31% -
  Horiz. % 77.57% 77.69% 77.64% 77.71% 77.62% 77.69% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.11 % 3.57 % 6.00 % 0.92 % 2.21 % 3.01 % 2.30 % 70.18%
  QoQ % 43.14% -40.50% 552.17% -58.37% -26.58% 30.87% -
  Horiz. % 222.17% 155.22% 260.87% 40.00% 96.09% 130.87% 100.00%
ROE 1.70 % 1.18 % 2.00 % 0.15 % 0.77 % 0.83 % 0.64 % 91.68%
  QoQ % 44.07% -41.00% 1,233.33% -80.52% -7.23% 29.69% -
  Horiz. % 265.63% 184.38% 312.50% 23.44% 120.31% 129.69% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 123.07 119.26 118.91 118.52 123.37 96.40 74.54 39.65%
  QoQ % 3.19% 0.29% 0.33% -3.93% 27.98% 29.33% -
  Horiz. % 165.11% 159.99% 159.53% 159.00% 165.51% 129.33% 100.00%
EPS 6.29 4.26 7.13 1.09 2.73 2.90 2.21 100.71%
  QoQ % 47.65% -40.25% 554.13% -60.07% -5.86% 31.22% -
  Horiz. % 284.62% 192.76% 322.62% 49.32% 123.53% 131.22% 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 3.7100 3.6000 3.5600 3.0000 3.5300 3.5100 3.4800 4.35%
  QoQ % 3.06% 1.12% 18.67% -15.01% 0.57% 0.86% -
  Horiz. % 106.61% 103.45% 102.30% 86.21% 101.44% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.17 40.93 40.78 40.68 42.29 33.08 32.92 17.93%
  QoQ % 3.03% 0.37% 0.25% -3.81% 27.84% 0.49% -
  Horiz. % 128.10% 124.33% 123.88% 123.57% 128.46% 100.49% 100.00%
EPS 2.16 1.46 2.45 0.16 0.94 1.00 0.98 69.28%
  QoQ % 47.95% -40.41% 1,431.25% -82.98% -6.00% 2.04% -
  Horiz. % 220.41% 148.98% 250.00% 16.33% 95.92% 102.04% 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 1.2712 1.2354 1.2208 1.0297 1.2102 1.2045 1.5371 -11.88%
  QoQ % 2.90% 1.20% 18.56% -14.91% 0.47% -21.64% -
  Horiz. % 82.70% 80.37% 79.42% 66.99% 78.73% 78.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 -
P/RPS 1.38 1.02 0.69 0.71 0.51 0.72 0.61 72.25%
  QoQ % 35.29% 47.83% -2.82% 39.22% -29.17% 18.03% -
  Horiz. % 226.23% 167.21% 113.11% 116.39% 83.61% 118.03% 100.00%
P/EPS 27.03 28.64 11.57 185.07 23.26 23.79 20.59 19.87%
  QoQ % -5.62% 147.54% -93.75% 695.66% -2.23% 15.54% -
  Horiz. % 131.28% 139.10% 56.19% 898.83% 112.97% 115.54% 100.00%
EY 3.70 3.49 8.64 0.54 4.30 4.20 4.86 -16.61%
  QoQ % 6.02% -59.61% 1,500.00% -87.44% 2.38% -13.58% -
  Horiz. % 76.13% 71.81% 177.78% 11.11% 88.48% 86.42% 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 0.34 0.23 0.28 0.18 0.20 0.13 132.03%
  QoQ % 35.29% 47.83% -17.86% 55.56% -10.00% 53.85% -
  Horiz. % 353.85% 261.54% 176.92% 215.38% 138.46% 153.85% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 -
Price 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 -
P/RPS 1.28 1.40 0.80 0.68 0.61 0.62 0.91 25.51%
  QoQ % -8.57% 75.00% 17.65% 11.48% -1.61% -31.87% -
  Horiz. % 140.66% 153.85% 87.91% 74.73% 67.03% 68.13% 100.00%
P/EPS 24.96 39.20 13.32 176.25 27.47 20.69 30.77 -13.01%
  QoQ % -36.33% 194.29% -92.44% 541.61% 32.77% -32.76% -
  Horiz. % 81.12% 127.40% 43.29% 572.80% 89.28% 67.24% 100.00%
EY 4.01 2.55 7.51 0.57 3.64 4.83 3.25 15.02%
  QoQ % 57.25% -66.05% 1,217.54% -84.34% -24.64% 48.62% -
  Horiz. % 123.38% 78.46% 231.08% 17.54% 112.00% 148.62% 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 0.42 0.46 0.27 0.27 0.21 0.17 0.20 63.91%
  QoQ % -8.70% 70.37% 0.00% 28.57% 23.53% -15.00% -
  Horiz. % 210.00% 230.00% 135.00% 135.00% 105.00% 85.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers