Highlights

[PWF] QoQ TTM Result on 2013-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -49.62%    YoY -     2,436.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 286,234 286,452 272,804 259,142 240,668 222,578 219,373 19.39%
  QoQ % -0.08% 5.00% 5.27% 7.68% 8.13% 1.46% -
  Horiz. % 130.48% 130.58% 124.36% 118.13% 109.71% 101.46% 100.00%
PBT 17,410 13,479 13,390 9,192 11,167 6,186 4,374 150.95%
  QoQ % 29.16% 0.66% 45.67% -17.69% 80.52% 41.43% -
  Horiz. % 398.03% 308.16% 306.13% 210.15% 255.30% 141.43% 100.00%
Tax -6,213 -4,403 -5,126 -3,864 -1,347 -1,330 -106 1,405.18%
  QoQ % -41.11% 14.10% -32.66% -186.86% -1.28% -1,154.72% -
  Horiz. % 5,861.32% 4,153.77% 4,835.85% 3,645.28% 1,270.75% 1,254.72% 100.00%
NP 11,197 9,076 8,264 5,328 9,820 4,856 4,268 90.11%
  QoQ % 23.37% 9.83% 55.11% -45.74% 102.22% 13.78% -
  Horiz. % 262.35% 212.65% 193.63% 124.84% 230.08% 113.78% 100.00%
NP to SH 10,816 8,695 7,883 4,947 9,820 4,856 4,268 85.77%
  QoQ % 24.39% 10.30% 59.35% -49.62% 102.22% 13.78% -
  Horiz. % 253.42% 203.73% 184.70% 115.91% 230.08% 113.78% 100.00%
Tax Rate 35.69 % 32.67 % 38.28 % 42.04 % 12.06 % 21.50 % 2.42 % 500.40%
  QoQ % 9.24% -14.66% -8.94% 248.59% -43.91% 788.43% -
  Horiz. % 1,474.79% 1,350.00% 1,581.82% 1,737.19% 498.35% 888.43% 100.00%
Total Cost 275,037 277,376 264,540 253,814 230,848 217,722 215,105 17.79%
  QoQ % -0.84% 4.85% 4.23% 9.95% 6.03% 1.22% -
  Horiz. % 127.86% 128.95% 122.98% 118.00% 107.32% 101.22% 100.00%
Net Worth 221,125 214,901 212,351 179,117 210,506 209,510 267,377 -11.88%
  QoQ % 2.90% 1.20% 18.55% -14.91% 0.48% -21.64% -
  Horiz. % 82.70% 80.37% 79.42% 66.99% 78.73% 78.36% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 221,125 214,901 212,351 179,117 210,506 209,510 267,377 -11.88%
  QoQ % 2.90% 1.20% 18.55% -14.91% 0.48% -21.64% -
  Horiz. % 82.70% 80.37% 79.42% 66.99% 78.73% 78.36% 100.00%
NOSH 59,602 59,694 59,649 59,705 59,633 59,689 76,832 -15.56%
  QoQ % -0.15% 0.08% -0.09% 0.12% -0.09% -22.31% -
  Horiz. % 77.57% 77.69% 77.64% 77.71% 77.62% 77.69% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.91 % 3.17 % 3.03 % 2.06 % 4.08 % 2.18 % 1.95 % 58.94%
  QoQ % 23.34% 4.62% 47.09% -49.51% 87.16% 11.79% -
  Horiz. % 200.51% 162.56% 155.38% 105.64% 209.23% 111.79% 100.00%
ROE 4.89 % 4.05 % 3.71 % 2.76 % 4.66 % 2.32 % 1.60 % 110.46%
  QoQ % 20.74% 9.16% 34.42% -40.77% 100.86% 45.00% -
  Horiz. % 305.62% 253.12% 231.87% 172.50% 291.25% 145.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 480.24 479.86 457.35 434.03 403.58 372.89 285.52 41.39%
  QoQ % 0.08% 4.92% 5.37% 7.54% 8.23% 30.60% -
  Horiz. % 168.20% 168.07% 160.18% 152.01% 141.35% 130.60% 100.00%
EPS 18.15 14.57 13.22 8.29 16.47 8.14 5.55 120.16%
  QoQ % 24.57% 10.21% 59.47% -49.67% 102.33% 46.67% -
  Horiz. % 327.03% 262.52% 238.20% 149.37% 296.76% 146.67% 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 3.7100 3.6000 3.5600 3.0000 3.5300 3.5100 3.4800 4.35%
  QoQ % 3.06% 1.12% 18.67% -15.01% 0.57% 0.86% -
  Horiz. % 106.61% 103.45% 102.30% 86.21% 101.44% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 164.55 164.68 156.83 148.98 138.36 127.96 126.12 19.38%
  QoQ % -0.08% 5.01% 5.27% 7.68% 8.13% 1.46% -
  Horiz. % 130.47% 130.57% 124.35% 118.13% 109.71% 101.46% 100.00%
EPS 6.22 5.00 4.53 2.84 5.65 2.79 2.45 86.00%
  QoQ % 24.40% 10.38% 59.51% -49.73% 102.51% 13.88% -
  Horiz. % 253.88% 204.08% 184.90% 115.92% 230.61% 113.88% 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 1.2712 1.2354 1.2208 1.0297 1.2102 1.2045 1.5371 -11.88%
  QoQ % 2.90% 1.20% 18.56% -14.91% 0.47% -21.64% -
  Horiz. % 82.70% 80.37% 79.42% 66.99% 78.73% 78.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 0.4550 -
P/RPS 0.35 0.25 0.18 0.19 0.16 0.19 0.16 68.43%
  QoQ % 40.00% 38.89% -5.26% 18.75% -15.79% 18.75% -
  Horiz. % 218.75% 156.25% 112.50% 118.75% 100.00% 118.75% 100.00%
P/EPS 9.37 8.38 6.24 10.14 3.86 8.48 8.19 9.38%
  QoQ % 11.81% 34.29% -38.46% 162.69% -54.48% 3.54% -
  Horiz. % 114.41% 102.32% 76.19% 123.81% 47.13% 103.54% 100.00%
EY 10.67 11.94 16.02 9.86 25.93 11.79 12.21 -8.59%
  QoQ % -10.64% -25.47% 62.47% -61.97% 119.93% -3.44% -
  Horiz. % 87.39% 97.79% 131.20% 80.75% 212.37% 96.56% 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 0.46 0.34 0.23 0.28 0.18 0.20 0.13 132.03%
  QoQ % 35.29% 47.83% -17.86% 55.56% -10.00% 53.85% -
  Horiz. % 353.85% 261.54% 176.92% 215.38% 138.46% 153.85% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 -
Price 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 0.6800 -
P/RPS 0.33 0.35 0.21 0.18 0.19 0.16 0.24 23.63%
  QoQ % -5.71% 66.67% 16.67% -5.26% 18.75% -33.33% -
  Horiz. % 137.50% 145.83% 87.50% 75.00% 79.17% 66.67% 100.00%
P/EPS 8.65 11.47 7.19 9.66 4.55 7.38 12.24 -20.64%
  QoQ % -24.59% 59.53% -25.57% 112.31% -38.35% -39.71% -
  Horiz. % 70.67% 93.71% 58.74% 78.92% 37.17% 60.29% 100.00%
EY 11.56 8.72 13.91 10.36 21.96 13.56 8.17 26.01%
  QoQ % 32.57% -37.31% 34.27% -52.82% 61.95% 65.97% -
  Horiz. % 141.49% 106.73% 170.26% 126.81% 268.79% 165.97% 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 0.42 0.46 0.27 0.27 0.21 0.17 0.20 63.91%
  QoQ % -8.70% 70.37% 0.00% 28.57% 23.53% -15.00% -
  Horiz. % 210.00% 230.00% 135.00% 135.00% 105.00% 85.00% 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.
 


 

220  244  508  1297 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.36+0.06 
 XDL 0.105+0.005 
 HSI-C7K 0.2650.00 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers