Highlights

[PWF] QoQ Quarter Result on 2013-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -66.99%    YoY -     161.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 70,761 73,568 57,543 57,270 52,287 55,478 54,338 19.19%
  QoQ % -3.82% 27.85% 0.48% 9.53% -5.75% 2.10% -
  Horiz. % 130.22% 135.39% 105.90% 105.40% 96.23% 102.10% 100.00%
PBT 2,490 1,999 3,214 1,489 4,465 -2,982 1,402 46.50%
  QoQ % 24.56% -37.80% 115.85% -66.65% 249.73% -312.70% -
  Horiz. % 177.60% 142.58% 229.24% 106.21% 318.47% -212.70% 100.00%
Tax -1,838 -371 -1,483 -172 679 -354 -259 267.97%
  QoQ % -395.42% 74.98% -762.21% -125.33% 291.81% -36.68% -
  Horiz. % 709.65% 143.24% 572.59% 66.41% -262.16% 136.68% 100.00%
NP 652 1,628 1,731 1,317 5,144 -3,336 1,143 -31.15%
  QoQ % -59.95% -5.95% 31.44% -74.40% 254.20% -391.86% -
  Horiz. % 57.04% 142.43% 151.44% 115.22% 450.04% -291.86% 100.00%
NP to SH 271 1,628 1,731 1,698 5,144 -3,336 1,143 -61.59%
  QoQ % -83.35% -5.95% 1.94% -66.99% 254.20% -391.86% -
  Horiz. % 23.71% 142.43% 151.44% 148.56% 450.04% -291.86% 100.00%
Tax Rate 73.82 % 18.56 % 46.14 % 11.55 % -15.21 % - % 18.47 % 151.21%
  QoQ % 297.74% -59.77% 299.48% 175.94% 0.00% 0.00% -
  Horiz. % 399.68% 100.49% 249.81% 62.53% -82.35% 0.00% 100.00%
Total Cost 70,109 71,940 55,812 55,953 47,143 58,814 53,195 20.15%
  QoQ % -2.55% 28.90% -0.25% 18.69% -19.84% 10.56% -
  Horiz. % 131.80% 135.24% 104.92% 105.18% 88.62% 110.56% 100.00%
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
  QoQ % -14.91% 0.48% -21.64% 23.43% 72.54% -2.42% -
  Horiz. % 139.22% 163.61% 162.84% 207.81% 168.36% 97.58% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
  QoQ % -14.91% 0.48% -21.64% 23.43% 72.54% -2.42% -
  Horiz. % 139.22% 163.61% 162.84% 207.81% 168.36% 97.58% 100.00%
NOSH 59,705 59,633 59,689 76,832 59,674 59,784 59,842 -0.15%
  QoQ % 0.12% -0.09% -22.31% 28.75% -0.18% -0.10% -
  Horiz. % 99.77% 99.65% 99.74% 128.39% 99.72% 99.90% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.92 % 2.21 % 3.01 % 2.30 % 9.84 % -6.01 % 2.10 % -42.23%
  QoQ % -58.37% -26.58% 30.87% -76.63% 263.73% -386.19% -
  Horiz. % 43.81% 105.24% 143.33% 109.52% 468.57% -286.19% 100.00%
ROE 0.15 % 0.77 % 0.83 % 0.64 % 2.37 % -2.66 % 0.89 % -69.39%
  QoQ % -80.52% -7.23% 29.69% -73.00% 189.10% -398.88% -
  Horiz. % 16.85% 86.52% 93.26% 71.91% 266.29% -298.88% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.52 123.37 96.40 74.54 87.62 92.80 90.80 19.38%
  QoQ % -3.93% 27.98% 29.33% -14.93% -5.58% 2.20% -
  Horiz. % 130.53% 135.87% 106.17% 82.09% 96.50% 102.20% 100.00%
EPS 1.09 2.73 2.90 2.21 8.61 -5.58 1.91 -31.13%
  QoQ % -60.07% -5.86% 31.22% -74.33% 254.30% -392.15% -
  Horiz. % 57.07% 142.93% 151.83% 115.71% 450.79% -292.15% 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 3.0000 3.5300 3.5100 3.4800 3.6300 2.1000 2.1500 24.79%
  QoQ % -15.01% 0.57% 0.86% -4.13% 72.86% -2.33% -
  Horiz. % 139.53% 164.19% 163.26% 161.86% 168.84% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.68 42.29 33.08 32.92 30.06 31.89 31.24 19.19%
  QoQ % -3.81% 27.84% 0.49% 9.51% -5.74% 2.08% -
  Horiz. % 130.22% 135.37% 105.89% 105.38% 96.22% 102.08% 100.00%
EPS 0.16 0.94 1.00 0.98 2.96 -1.92 0.66 -61.02%
  QoQ % -82.98% -6.00% 2.04% -66.89% 254.17% -390.91% -
  Horiz. % 24.24% 142.42% 151.52% 148.48% 448.48% -290.91% 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 1.0297 1.2102 1.2045 1.5371 1.2453 0.7218 0.7397 24.60%
  QoQ % -14.91% 0.47% -21.64% 23.43% 72.53% -2.42% -
  Horiz. % 139.21% 163.61% 162.84% 207.80% 168.35% 97.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.6350 0.6900 0.4550 0.4200 0.4400 0.4800 -
P/RPS 0.71 0.51 0.72 0.61 0.48 0.47 0.53 21.46%
  QoQ % 39.22% -29.17% 18.03% 27.08% 2.13% -11.32% -
  Horiz. % 133.96% 96.23% 135.85% 115.09% 90.57% 88.68% 100.00%
P/EPS 185.07 23.26 23.79 20.59 4.87 -7.89 25.13 277.15%
  QoQ % 695.66% -2.23% 15.54% 322.79% 161.72% -131.40% -
  Horiz. % 736.45% 92.56% 94.67% 81.93% 19.38% -31.40% 100.00%
EY 0.54 4.30 4.20 4.86 20.52 -12.68 3.98 -73.50%
  QoQ % -87.44% 2.38% -13.58% -76.32% 261.83% -418.59% -
  Horiz. % 13.57% 108.04% 105.53% 122.11% 515.58% -318.59% 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 0.28 0.18 0.20 0.13 0.12 0.21 0.22 17.39%
  QoQ % 55.56% -10.00% 53.85% 8.33% -42.86% -4.55% -
  Horiz. % 127.27% 81.82% 90.91% 59.09% 54.55% 95.45% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.8000 0.7500 0.6000 0.6800 0.4350 0.4800 0.4300 -
P/RPS 0.68 0.61 0.62 0.91 0.50 0.52 0.47 27.83%
  QoQ % 11.48% -1.61% -31.87% 82.00% -3.85% 10.64% -
  Horiz. % 144.68% 129.79% 131.91% 193.62% 106.38% 110.64% 100.00%
P/EPS 176.25 27.47 20.69 30.77 5.05 -8.60 22.51 292.83%
  QoQ % 541.61% 32.77% -32.76% 509.31% 158.72% -138.21% -
  Horiz. % 782.99% 122.03% 91.91% 136.69% 22.43% -38.21% 100.00%
EY 0.57 3.64 4.83 3.25 19.82 -11.63 4.44 -74.46%
  QoQ % -84.34% -24.64% 48.62% -83.60% 270.42% -361.94% -
  Horiz. % 12.84% 81.98% 108.78% 73.20% 446.40% -261.94% 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 0.27 0.21 0.17 0.20 0.12 0.23 0.20 22.08%
  QoQ % 28.57% 23.53% -15.00% 66.67% -47.83% 15.00% -
  Horiz. % 135.00% 105.00% 85.00% 100.00% 60.00% 115.00% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers