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 - 187,345
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.31 39.15 38.00 37.86 37.77 39.27 30.71 7.65%
  QoQ % -12.36% 3.03% 0.37% 0.24% -3.82% 27.87% -
  Horiz. % 111.72% 127.48% 123.74% 123.28% 122.99% 127.87% 100.00%
EPS 0.60 2.00 1.36 2.27 0.14 0.87 0.92 -24.74%
  QoQ % -70.00% 47.06% -40.09% 1,521.43% -83.91% -5.43% -
  Horiz. % 65.22% 217.39% 147.83% 246.74% 15.22% 94.57% 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 0.9233 1.1803 1.1471 1.1335 0.9561 1.1236 1.1183 -11.96%
  QoQ % -21.77% 2.89% 1.20% 18.55% -14.91% 0.47% -
  Horiz. % 82.56% 105.54% 102.58% 101.36% 85.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 

TOP ARTICLES

1. Trend Reversal – How to Spot & How to Trade ? Step by Step based on Volume Spread Analysis TradeVSA - Stock Trade Ideas
2. Bioalpha seeks to break into South Sudan Covid-19 test market My Top Stockpick
3. A very serious talk on TECFAST’s rights issue THE PATH OF TRUTH FINDER
4. [转贴] 用时不到1小时!双足机器人完成户外5千米慢跑,外形酷似鸵鸟 Future Tech
5. [转贴] 华为的又一个“上甘岭”!为何选择攻下OLED驱动芯片? Future Tech
6. [转贴] 《中国产业数字化发展报告》发布,数智未来创新峰会干货集锦 Future Tech
7. [转贴] 真薛定谔外孙创业!这家量子创企融资近30亿人民币,微软参投 Future Tech
8. [转贴] 苹果一季净赚217亿!大中华区销售额涨六成,库克回应缺芯影响 Future Tech
PARTNERS & BROKERS