Highlights

[PWF] QoQ TTM Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     13.78%    YoY -     565.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 272,804 259,142 240,668 222,578 219,373 214,424 225,125 13.68%
  QoQ % 5.27% 7.68% 8.13% 1.46% 2.31% -4.75% -
  Horiz. % 121.18% 115.11% 106.90% 98.87% 97.44% 95.25% 100.00%
PBT 13,390 9,192 11,167 6,186 4,374 349 -4,597 -
  QoQ % 45.67% -17.69% 80.52% 41.43% 1,153.30% 107.59% -
  Horiz. % -291.28% -199.96% -242.92% -134.57% -95.15% -7.59% 100.00%
Tax -5,126 -3,864 -1,347 -1,330 -106 -154 -1,141 172.52%
  QoQ % -32.66% -186.86% -1.28% -1,154.72% 31.17% 86.50% -
  Horiz. % 449.26% 338.65% 118.05% 116.56% 9.29% 13.50% 100.00%
NP 8,264 5,328 9,820 4,856 4,268 195 -5,738 -
  QoQ % 55.11% -45.74% 102.22% 13.78% 2,088.72% 103.40% -
  Horiz. % -144.02% -92.85% -171.14% -84.63% -74.38% -3.40% 100.00%
NP to SH 7,883 4,947 9,820 4,856 4,268 195 -5,738 -
  QoQ % 59.35% -49.62% 102.22% 13.78% 2,088.72% 103.40% -
  Horiz. % -137.38% -86.21% -171.14% -84.63% -74.38% -3.40% 100.00%
Tax Rate 38.28 % 42.04 % 12.06 % 21.50 % 2.42 % 44.13 % - % -
  QoQ % -8.94% 248.59% -43.91% 788.43% -94.52% 0.00% -
  Horiz. % 86.74% 95.26% 27.33% 48.72% 5.48% 100.00% -
Total Cost 264,540 253,814 230,848 217,722 215,105 214,229 230,863 9.51%
  QoQ % 4.23% 9.95% 6.03% 1.22% 0.41% -7.21% -
  Horiz. % 114.59% 109.94% 99.99% 94.31% 93.17% 92.79% 100.00%
Net Worth 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
  QoQ % 18.55% -14.91% 0.48% -21.64% 23.43% 72.54% -
  Horiz. % 169.14% 142.67% 167.67% 166.88% 212.97% 172.54% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 212,351 179,117 210,506 209,510 267,377 216,619 125,548 42.00%
  QoQ % 18.55% -14.91% 0.48% -21.64% 23.43% 72.54% -
  Horiz. % 169.14% 142.67% 167.67% 166.88% 212.97% 172.54% 100.00%
NOSH 59,649 59,705 59,633 59,689 76,832 59,674 59,784 -0.15%
  QoQ % -0.09% 0.12% -0.09% -22.31% 28.75% -0.18% -
  Horiz. % 99.77% 99.87% 99.75% 99.84% 128.51% 99.82% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.03 % 2.06 % 4.08 % 2.18 % 1.95 % 0.09 % -2.55 % -
  QoQ % 47.09% -49.51% 87.16% 11.79% 2,066.67% 103.53% -
  Horiz. % -118.82% -80.78% -160.00% -85.49% -76.47% -3.53% 100.00%
ROE 3.71 % 2.76 % 4.66 % 2.32 % 1.60 % 0.09 % -4.57 % -
  QoQ % 34.42% -40.77% 100.86% 45.00% 1,677.78% 101.97% -
  Horiz. % -81.18% -60.39% -101.97% -50.77% -35.01% -1.97% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 457.35 434.03 403.58 372.89 285.52 359.32 376.56 13.85%
  QoQ % 5.37% 7.54% 8.23% 30.60% -20.54% -4.58% -
  Horiz. % 121.45% 115.26% 107.18% 99.03% 75.82% 95.42% 100.00%
EPS 13.22 8.29 16.47 8.14 5.55 0.33 -9.60 -
  QoQ % 59.47% -49.67% 102.33% 46.67% 1,581.82% 103.44% -
  Horiz. % -137.71% -86.35% -171.56% -84.79% -57.81% -3.44% 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 3.5600 3.0000 3.5300 3.5100 3.4800 3.6300 2.1000 42.22%
  QoQ % 18.67% -15.01% 0.57% 0.86% -4.13% 72.86% -
  Horiz. % 169.52% 142.86% 168.10% 167.14% 165.71% 172.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 156.83 148.98 138.36 127.96 126.12 123.27 129.42 13.68%
  QoQ % 5.27% 7.68% 8.13% 1.46% 2.31% -4.75% -
  Horiz. % 121.18% 115.11% 106.91% 98.87% 97.45% 95.25% 100.00%
EPS 4.53 2.84 5.65 2.79 2.45 0.11 -3.30 -
  QoQ % 59.51% -49.73% 102.51% 13.88% 2,127.27% 103.33% -
  Horiz. % -137.27% -86.06% -171.21% -84.55% -74.24% -3.33% 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 1.2208 1.0297 1.2102 1.2045 1.5371 1.2453 0.7218 42.00%
  QoQ % 18.56% -14.91% 0.47% -21.64% 23.43% 72.53% -
  Horiz. % 169.13% 142.66% 167.66% 166.87% 212.95% 172.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8250 0.8400 0.6350 0.6900 0.4550 0.4200 0.4400 -
P/RPS 0.18 0.19 0.16 0.19 0.16 0.12 0.12 31.07%
  QoQ % -5.26% 18.75% -15.79% 18.75% 33.33% 0.00% -
  Horiz. % 150.00% 158.33% 133.33% 158.33% 133.33% 100.00% 100.00%
P/EPS 6.24 10.14 3.86 8.48 8.19 128.53 -4.58 -
  QoQ % -38.46% 162.69% -54.48% 3.54% -93.63% 2,906.33% -
  Horiz. % -136.24% -221.40% -84.28% -185.15% -178.82% -2,806.33% 100.00%
EY 16.02 9.86 25.93 11.79 12.21 0.78 -21.81 -
  QoQ % 62.47% -61.97% 119.93% -3.44% 1,465.38% 103.58% -
  Horiz. % -73.45% -45.21% -118.89% -54.06% -55.98% -3.58% 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 0.23 0.28 0.18 0.20 0.13 0.12 0.21 6.26%
  QoQ % -17.86% 55.56% -10.00% 53.85% 8.33% -42.86% -
  Horiz. % 109.52% 133.33% 85.71% 95.24% 61.90% 57.14% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.9500 0.8000 0.7500 0.6000 0.6800 0.4350 0.4800 -
P/RPS 0.21 0.18 0.19 0.16 0.24 0.12 0.13 37.71%
  QoQ % 16.67% -5.26% 18.75% -33.33% 100.00% -7.69% -
  Horiz. % 161.54% 138.46% 146.15% 123.08% 184.62% 92.31% 100.00%
P/EPS 7.19 9.66 4.55 7.38 12.24 133.12 -5.00 -
  QoQ % -25.57% 112.31% -38.35% -39.71% -90.81% 2,762.40% -
  Horiz. % -143.80% -193.20% -91.00% -147.60% -244.80% -2,662.40% 100.00%
EY 13.91 10.36 21.96 13.56 8.17 0.75 -20.00 -
  QoQ % 34.27% -52.82% 61.95% 65.97% 989.33% 103.75% -
  Horiz. % -69.55% -51.80% -109.80% -67.80% -40.85% -3.75% 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 0.27 0.21 0.17 0.20 0.12 0.23 11.29%
  QoQ % 0.00% 28.57% 23.53% -15.00% 66.67% -47.83% -
  Horiz. % 117.39% 117.39% 91.30% 73.91% 86.96% 52.17% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers