Highlights

[PWF] QoQ Quarter Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     1,469.37%    YoY -     150.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 64,272 73,350 71,191 70,932 70,761 73,568 57,543 7.63%
  QoQ % -12.38% 3.03% 0.37% 0.24% -3.82% 27.85% -
  Horiz. % 111.69% 127.47% 123.72% 123.27% 122.97% 127.85% 100.00%
PBT 1,493 5,930 3,303 5,687 2,490 1,999 3,214 -39.94%
  QoQ % -74.82% 79.53% -41.92% 128.39% 24.56% -37.80% -
  Horiz. % 46.45% 184.51% 102.77% 176.94% 77.47% 62.20% 100.00%
Tax -378 -2,181 -760 -1,434 -1,838 -371 -1,483 -59.70%
  QoQ % 82.67% -186.97% 47.00% 21.98% -395.42% 74.98% -
  Horiz. % 25.49% 147.07% 51.25% 96.70% 123.94% 25.02% 100.00%
NP 1,115 3,749 2,543 4,253 652 1,628 1,731 -25.36%
  QoQ % -70.26% 47.42% -40.21% 552.30% -59.95% -5.95% -
  Horiz. % 64.41% 216.58% 146.91% 245.70% 37.67% 94.05% 100.00%
NP to SH 1,115 3,749 2,543 4,253 271 1,628 1,731 -25.36%
  QoQ % -70.26% 47.42% -40.21% 1,469.37% -83.35% -5.95% -
  Horiz. % 64.41% 216.58% 146.91% 245.70% 15.66% 94.05% 100.00%
Tax Rate 25.32 % 36.78 % 23.01 % 25.22 % 73.82 % 18.56 % 46.14 % -32.90%
  QoQ % -31.16% 59.84% -8.76% -65.84% 297.74% -59.77% -
  Horiz. % 54.88% 79.71% 49.87% 54.66% 159.99% 40.23% 100.00%
Total Cost 63,157 69,601 68,648 66,679 70,109 71,940 55,812 8.57%
  QoQ % -9.26% 1.39% 2.95% -4.89% -2.55% 28.90% -
  Horiz. % 113.16% 124.71% 123.00% 119.47% 125.62% 128.90% 100.00%
Net Worth 172,968 221,125 214,901 212,351 179,117 210,506 209,510 -11.96%
  QoQ % -21.78% 2.90% 1.20% 18.55% -14.91% 0.48% -
  Horiz. % 82.56% 105.54% 102.57% 101.36% 85.49% 100.48% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 172,968 221,125 214,901 212,351 179,117 210,506 209,510 -11.96%
  QoQ % -21.78% 2.90% 1.20% 18.55% -14.91% 0.48% -
  Horiz. % 82.56% 105.54% 102.57% 101.36% 85.49% 100.48% 100.00%
NOSH 57,656 59,602 59,694 59,649 59,705 59,633 59,689 -2.28%
  QoQ % -3.27% -0.15% 0.08% -0.09% 0.12% -0.09% -
  Horiz. % 96.59% 99.85% 100.01% 99.93% 100.03% 99.91% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.73 % 5.11 % 3.57 % 6.00 % 0.92 % 2.21 % 3.01 % -30.80%
  QoQ % -66.14% 43.14% -40.50% 552.17% -58.37% -26.58% -
  Horiz. % 57.48% 169.77% 118.60% 199.34% 30.56% 73.42% 100.00%
ROE 0.64 % 1.70 % 1.18 % 2.00 % 0.15 % 0.77 % 0.83 % -15.87%
  QoQ % -62.35% 44.07% -41.00% 1,233.33% -80.52% -7.23% -
  Horiz. % 77.11% 204.82% 142.17% 240.96% 18.07% 92.77% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 111.47 123.07 119.26 118.91 118.52 123.37 96.40 10.14%
  QoQ % -9.43% 3.19% 0.29% 0.33% -3.93% 27.98% -
  Horiz. % 115.63% 127.67% 123.71% 123.35% 122.95% 127.98% 100.00%
EPS 1.65 6.29 4.26 7.13 1.09 2.73 2.90 -31.27%
  QoQ % -73.77% 47.65% -40.25% 554.13% -60.07% -5.86% -
  Horiz. % 56.90% 216.90% 146.90% 245.86% 37.59% 94.14% 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 3.7100 3.6000 3.5600 3.0000 3.5300 3.5100 -9.91%
  QoQ % -19.14% 3.06% 1.12% 18.67% -15.01% 0.57% -
  Horiz. % 85.47% 105.70% 102.56% 101.42% 85.47% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.95 42.17 40.93 40.78 40.68 42.29 33.08 7.63%
  QoQ % -12.38% 3.03% 0.37% 0.25% -3.81% 27.84% -
  Horiz. % 111.70% 127.48% 123.73% 123.28% 122.97% 127.84% 100.00%
EPS 0.64 2.16 1.46 2.45 0.16 0.94 1.00 -25.67%
  QoQ % -70.37% 47.95% -40.41% 1,431.25% -82.98% -6.00% -
  Horiz. % 64.00% 216.00% 146.00% 245.00% 16.00% 94.00% 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 0.9944 1.2712 1.2354 1.2208 1.0297 1.2102 1.2045 -11.97%
  QoQ % -21.77% 2.90% 1.20% 18.56% -14.91% 0.47% -
  Horiz. % 82.56% 105.54% 102.57% 101.35% 85.49% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4800 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 -
P/RPS 1.33 1.38 1.02 0.69 0.71 0.51 0.72 50.38%
  QoQ % -3.62% 35.29% 47.83% -2.82% 39.22% -29.17% -
  Horiz. % 184.72% 191.67% 141.67% 95.83% 98.61% 70.83% 100.00%
P/EPS 76.53 27.03 28.64 11.57 185.07 23.26 23.79 117.45%
  QoQ % 183.13% -5.62% 147.54% -93.75% 695.66% -2.23% -
  Horiz. % 321.69% 113.62% 120.39% 48.63% 777.93% 97.77% 100.00%
EY 1.31 3.70 3.49 8.64 0.54 4.30 4.20 -53.91%
  QoQ % -64.59% 6.02% -59.61% 1,500.00% -87.44% 2.38% -
  Horiz. % 31.19% 88.10% 83.10% 205.71% 12.86% 102.38% 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 0.49 0.46 0.34 0.23 0.28 0.18 0.20 81.44%
  QoQ % 6.52% 35.29% 47.83% -17.86% 55.56% -10.00% -
  Horiz. % 245.00% 230.00% 170.00% 115.00% 140.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.4700 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 -
P/RPS 1.32 1.28 1.40 0.80 0.68 0.61 0.62 65.27%
  QoQ % 3.13% -8.57% 75.00% 17.65% 11.48% -1.61% -
  Horiz. % 212.90% 206.45% 225.81% 129.03% 109.68% 98.39% 100.00%
P/EPS 76.01 24.96 39.20 13.32 176.25 27.47 20.69 137.53%
  QoQ % 204.53% -36.33% 194.29% -92.44% 541.61% 32.77% -
  Horiz. % 367.38% 120.64% 189.46% 64.38% 851.86% 132.77% 100.00%
EY 1.32 4.01 2.55 7.51 0.57 3.64 4.83 -57.79%
  QoQ % -67.08% 57.25% -66.05% 1,217.54% -84.34% -24.64% -
  Horiz. % 27.33% 83.02% 52.80% 155.49% 11.80% 75.36% 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 0.49 0.42 0.46 0.27 0.27 0.21 0.17 102.14%
  QoQ % 16.67% -8.70% 70.37% 0.00% 28.57% 23.53% -
  Horiz. % 288.24% 247.06% 270.59% 158.82% 158.82% 123.53% 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.
 


 

161  343  512  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.95+0.005 
 ARMADA 0.24-0.005 
 EKOVEST-WB 0.46+0.015 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 XINGHE 0.0250.00 
 ALAM-WA 0.060.00 
 KNM 0.1950.00 
 TDM 0.23+0.01 
 ALAM 0.13+0.005 
Partners & Brokers