Highlights

[PWF] QoQ TTM Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     24.39%    YoY -     10.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 277,357 280,466 279,745 286,234 286,452 272,804 259,142 4.65%
  QoQ % -1.11% 0.26% -2.27% -0.08% 5.00% 5.27% -
  Horiz. % 107.03% 108.23% 107.95% 110.45% 110.54% 105.27% 100.00%
PBT 14,986 15,234 16,413 17,410 13,479 13,390 9,192 38.65%
  QoQ % -1.63% -7.18% -5.73% 29.16% 0.66% 45.67% -
  Horiz. % 163.03% 165.73% 178.56% 189.40% 146.64% 145.67% 100.00%
Tax -5,186 -4,511 -4,753 -6,213 -4,403 -5,126 -3,864 21.74%
  QoQ % -14.96% 5.09% 23.50% -41.11% 14.10% -32.66% -
  Horiz. % 134.21% 116.74% 123.01% 160.79% 113.95% 132.66% 100.00%
NP 9,800 10,723 11,660 11,197 9,076 8,264 5,328 50.29%
  QoQ % -8.61% -8.04% 4.14% 23.37% 9.83% 55.11% -
  Horiz. % 183.93% 201.26% 218.84% 210.15% 170.35% 155.11% 100.00%
NP to SH 9,800 10,723 11,660 10,816 8,695 7,883 4,947 57.93%
  QoQ % -8.61% -8.04% 7.80% 24.39% 10.30% 59.35% -
  Horiz. % 198.10% 216.76% 235.70% 218.64% 175.76% 159.35% 100.00%
Tax Rate 34.61 % 29.61 % 28.96 % 35.69 % 32.67 % 38.28 % 42.04 % -12.19%
  QoQ % 16.89% 2.24% -18.86% 9.24% -14.66% -8.94% -
  Horiz. % 82.33% 70.43% 68.89% 84.90% 77.71% 91.06% 100.00%
Total Cost 267,557 269,743 268,085 275,037 277,376 264,540 253,814 3.59%
  QoQ % -0.81% 0.62% -2.53% -0.84% 4.85% 4.23% -
  Horiz. % 105.41% 106.28% 105.62% 108.36% 109.28% 104.23% 100.00%
Net Worth 214,096 198,167 172,968 221,125 214,901 212,351 179,117 12.67%
  QoQ % 8.04% 14.57% -21.78% 2.90% 1.20% 18.55% -
  Horiz. % 119.53% 110.64% 96.57% 123.45% 119.98% 118.55% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,140 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 21.85 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 214,096 198,167 172,968 221,125 214,901 212,351 179,117 12.67%
  QoQ % 8.04% 14.57% -21.78% 2.90% 1.20% 18.55% -
  Horiz. % 119.53% 110.64% 96.57% 123.45% 119.98% 118.55% 100.00%
NOSH 71,365 66,055 57,656 59,602 59,694 59,649 59,705 12.67%
  QoQ % 8.04% 14.57% -3.27% -0.15% 0.08% -0.09% -
  Horiz. % 119.53% 110.64% 96.57% 99.83% 99.98% 99.91% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.53 % 3.82 % 4.17 % 3.91 % 3.17 % 3.03 % 2.06 % 43.34%
  QoQ % -7.59% -8.39% 6.65% 23.34% 4.62% 47.09% -
  Horiz. % 171.36% 185.44% 202.43% 189.81% 153.88% 147.09% 100.00%
ROE 4.58 % 5.41 % 6.74 % 4.89 % 4.05 % 3.71 % 2.76 % 40.29%
  QoQ % -15.34% -19.73% 37.83% 20.74% 9.16% 34.42% -
  Horiz. % 165.94% 196.01% 244.20% 177.17% 146.74% 134.42% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 388.64 424.59 485.19 480.24 479.86 457.35 434.03 -7.12%
  QoQ % -8.47% -12.49% 1.03% 0.08% 4.92% 5.37% -
  Horiz. % 89.54% 97.83% 111.79% 110.65% 110.56% 105.37% 100.00%
EPS 13.73 16.23 20.22 18.15 14.57 13.22 8.29 40.11%
  QoQ % -15.40% -19.73% 11.40% 24.57% 10.21% 59.47% -
  Horiz. % 165.62% 195.78% 243.91% 218.94% 175.75% 159.47% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 3.0000 3.0000 3.0000 3.7100 3.6000 3.5600 3.0000 -
  QoQ % 0.00% 0.00% -19.14% 3.06% 1.12% 18.67% -
  Horiz. % 100.00% 100.00% 100.00% 123.67% 120.00% 118.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 159.45 161.24 160.82 164.55 164.68 156.83 148.98 4.64%
  QoQ % -1.11% 0.26% -2.27% -0.08% 5.01% 5.27% -
  Horiz. % 107.03% 108.23% 107.95% 110.45% 110.54% 105.27% 100.00%
EPS 5.63 6.16 6.70 6.22 5.00 4.53 2.84 58.01%
  QoQ % -8.60% -8.06% 7.72% 24.40% 10.38% 59.51% -
  Horiz. % 198.24% 216.90% 235.92% 219.01% 176.06% 159.51% 100.00%
DPS 1.23 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. % 100.00% - - - - - -
NAPS 1.2308 1.1392 0.9944 1.2712 1.2354 1.2208 1.0297 12.67%
  QoQ % 8.04% 14.56% -21.77% 2.90% 1.20% 18.56% -
  Horiz. % 119.53% 110.63% 96.57% 123.45% 119.98% 118.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.2200 1.4400 1.4800 1.7000 1.2200 0.8250 0.8400 -
P/RPS 0.31 0.34 0.31 0.35 0.25 0.18 0.19 38.72%
  QoQ % -8.82% 9.68% -11.43% 40.00% 38.89% -5.26% -
  Horiz. % 163.16% 178.95% 163.16% 184.21% 131.58% 94.74% 100.00%
P/EPS 8.88 8.87 7.32 9.37 8.38 6.24 10.14 -8.49%
  QoQ % 0.11% 21.17% -21.88% 11.81% 34.29% -38.46% -
  Horiz. % 87.57% 87.48% 72.19% 92.41% 82.64% 61.54% 100.00%
EY 11.26 11.27 13.66 10.67 11.94 16.02 9.86 9.28%
  QoQ % -0.09% -17.50% 28.02% -10.64% -25.47% 62.47% -
  Horiz. % 114.20% 114.30% 138.54% 108.22% 121.10% 162.47% 100.00%
DY 2.46 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. % 100.00% - - - - - -
P/NAPS 0.41 0.48 0.49 0.46 0.34 0.23 0.28 29.04%
  QoQ % -14.58% -2.04% 6.52% 35.29% 47.83% -17.86% -
  Horiz. % 146.43% 171.43% 175.00% 164.29% 121.43% 82.14% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.0700 1.3300 1.4700 1.5700 1.6700 0.9500 0.8000 -
P/RPS 0.28 0.31 0.30 0.33 0.35 0.21 0.18 34.36%
  QoQ % -9.68% 3.33% -9.09% -5.71% 66.67% 16.67% -
  Horiz. % 155.56% 172.22% 166.67% 183.33% 194.44% 116.67% 100.00%
P/EPS 7.79 8.19 7.27 8.65 11.47 7.19 9.66 -13.40%
  QoQ % -4.88% 12.65% -15.95% -24.59% 59.53% -25.57% -
  Horiz. % 80.64% 84.78% 75.26% 89.54% 118.74% 74.43% 100.00%
EY 12.83 12.21 13.76 11.56 8.72 13.91 10.36 15.37%
  QoQ % 5.08% -11.26% 19.03% 32.57% -37.31% 34.27% -
  Horiz. % 123.84% 117.86% 132.82% 111.58% 84.17% 134.27% 100.00%
DY 2.80 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. % 100.00% - - - - - -
P/NAPS 0.36 0.44 0.49 0.42 0.46 0.27 0.27 21.21%
  QoQ % -18.18% -10.20% 16.67% -8.70% 70.37% 0.00% -
  Horiz. % 133.33% 162.96% 181.48% 155.56% 170.37% 100.00% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers