Highlights

[PWF] QoQ TTM Result on 2013-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     2,088.72%    YoY -     2,671.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 259,142 240,668 222,578 219,373 214,424 225,125 238,087 5.80%
  QoQ % 7.68% 8.13% 1.46% 2.31% -4.75% -5.44% -
  Horiz. % 108.84% 101.08% 93.49% 92.14% 90.06% 94.56% 100.00%
PBT 9,192 11,167 6,186 4,374 349 -4,597 808 403.59%
  QoQ % -17.69% 80.52% 41.43% 1,153.30% 107.59% -668.94% -
  Horiz. % 1,137.62% 1,382.05% 765.59% 541.34% 43.19% -568.94% 100.00%
Tax -3,864 -1,347 -1,330 -106 -154 -1,141 -1,852 63.06%
  QoQ % -186.86% -1.28% -1,154.72% 31.17% 86.50% 38.39% -
  Horiz. % 208.64% 72.73% 71.81% 5.72% 8.32% 61.61% 100.00%
NP 5,328 9,820 4,856 4,268 195 -5,738 -1,044 -
  QoQ % -45.74% 102.22% 13.78% 2,088.72% 103.40% -449.62% -
  Horiz. % -510.34% -940.61% -465.13% -408.81% -18.68% 549.62% 100.00%
NP to SH 4,947 9,820 4,856 4,268 195 -5,738 -1,044 -
  QoQ % -49.62% 102.22% 13.78% 2,088.72% 103.40% -449.62% -
  Horiz. % -473.85% -940.61% -465.13% -408.81% -18.68% 549.62% 100.00%
Tax Rate 42.04 % 12.06 % 21.50 % 2.42 % 44.13 % - % 229.21 % -67.62%
  QoQ % 248.59% -43.91% 788.43% -94.52% 0.00% 0.00% -
  Horiz. % 18.34% 5.26% 9.38% 1.06% 19.25% 0.00% 100.00%
Total Cost 253,814 230,848 217,722 215,105 214,229 230,863 239,131 4.04%
  QoQ % 9.95% 6.03% 1.22% 0.41% -7.21% -3.46% -
  Horiz. % 106.14% 96.54% 91.05% 89.95% 89.59% 96.54% 100.00%
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
  QoQ % -14.91% 0.48% -21.64% 23.43% 72.54% -2.42% -
  Horiz. % 139.22% 163.61% 162.84% 207.81% 168.36% 97.58% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,117 210,506 209,510 267,377 216,619 125,548 128,662 24.60%
  QoQ % -14.91% 0.48% -21.64% 23.43% 72.54% -2.42% -
  Horiz. % 139.22% 163.61% 162.84% 207.81% 168.36% 97.58% 100.00%
NOSH 59,705 59,633 59,689 76,832 59,674 59,784 59,842 -0.15%
  QoQ % 0.12% -0.09% -22.31% 28.75% -0.18% -0.10% -
  Horiz. % 99.77% 99.65% 99.74% 128.39% 99.72% 99.90% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.06 % 4.08 % 2.18 % 1.95 % 0.09 % -2.55 % -0.44 % -
  QoQ % -49.51% 87.16% 11.79% 2,066.67% 103.53% -479.55% -
  Horiz. % -468.18% -927.27% -495.45% -443.18% -20.45% 579.55% 100.00%
ROE 2.76 % 4.66 % 2.32 % 1.60 % 0.09 % -4.57 % -0.81 % -
  QoQ % -40.77% 100.86% 45.00% 1,677.78% 101.97% -464.20% -
  Horiz. % -340.74% -575.31% -286.42% -197.53% -11.11% 564.20% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 434.03 403.58 372.89 285.52 359.32 376.56 397.85 5.96%
  QoQ % 7.54% 8.23% 30.60% -20.54% -4.58% -5.35% -
  Horiz. % 109.09% 101.44% 93.73% 71.77% 90.32% 94.65% 100.00%
EPS 8.29 16.47 8.14 5.55 0.33 -9.60 -1.74 -
  QoQ % -49.67% 102.33% 46.67% 1,581.82% 103.44% -451.72% -
  Horiz. % -476.44% -946.55% -467.82% -318.97% -18.97% 551.72% 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 3.5300 3.5100 3.4800 3.6300 2.1000 2.1500 24.79%
  QoQ % -15.01% 0.57% 0.86% -4.13% 72.86% -2.33% -
  Horiz. % 139.53% 164.19% 163.26% 161.86% 168.84% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 148.98 138.36 127.96 126.12 123.27 129.42 136.87 5.80%
  QoQ % 7.68% 8.13% 1.46% 2.31% -4.75% -5.44% -
  Horiz. % 108.85% 101.09% 93.49% 92.15% 90.06% 94.56% 100.00%
EPS 2.84 5.65 2.79 2.45 0.11 -3.30 -0.60 -
  QoQ % -49.73% 102.51% 13.88% 2,127.27% 103.33% -450.00% -
  Horiz. % -473.33% -941.67% -465.00% -408.33% -18.33% 550.00% 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 1.0297 1.2102 1.2045 1.5371 1.2453 0.7218 0.7397 24.60%
  QoQ % -14.91% 0.47% -21.64% 23.43% 72.53% -2.42% -
  Horiz. % 139.21% 163.61% 162.84% 207.80% 168.35% 97.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.6350 0.6900 0.4550 0.4200 0.4400 0.4800 -
P/RPS 0.19 0.16 0.19 0.16 0.12 0.12 0.12 35.73%
  QoQ % 18.75% -15.79% 18.75% 33.33% 0.00% 0.00% -
  Horiz. % 158.33% 133.33% 158.33% 133.33% 100.00% 100.00% 100.00%
P/EPS 10.14 3.86 8.48 8.19 128.53 -4.58 -27.51 -
  QoQ % 162.69% -54.48% 3.54% -93.63% 2,906.33% 83.35% -
  Horiz. % -36.86% -14.03% -30.83% -29.77% -467.21% 16.65% 100.00%
EY 9.86 25.93 11.79 12.21 0.78 -21.81 -3.63 -
  QoQ % -61.97% 119.93% -3.44% 1,465.38% 103.58% -500.83% -
  Horiz. % -271.63% -714.33% -324.79% -336.36% -21.49% 600.83% 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 0.28 0.18 0.20 0.13 0.12 0.21 0.22 17.39%
  QoQ % 55.56% -10.00% 53.85% 8.33% -42.86% -4.55% -
  Horiz. % 127.27% 81.82% 90.91% 59.09% 54.55% 95.45% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.8000 0.7500 0.6000 0.6800 0.4350 0.4800 0.4300 -
P/RPS 0.18 0.19 0.16 0.24 0.12 0.13 0.11 38.74%
  QoQ % -5.26% 18.75% -33.33% 100.00% -7.69% 18.18% -
  Horiz. % 163.64% 172.73% 145.45% 218.18% 109.09% 118.18% 100.00%
P/EPS 9.66 4.55 7.38 12.24 133.12 -5.00 -24.65 -
  QoQ % 112.31% -38.35% -39.71% -90.81% 2,762.40% 79.72% -
  Horiz. % -39.19% -18.46% -29.94% -49.66% -540.04% 20.28% 100.00%
EY 10.36 21.96 13.56 8.17 0.75 -20.00 -4.06 -
  QoQ % -52.82% 61.95% 65.97% 989.33% 103.75% -392.61% -
  Horiz. % -255.17% -540.89% -333.99% -201.23% -18.47% 492.61% 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 0.21 0.17 0.20 0.12 0.23 0.20 22.08%
  QoQ % 28.57% 23.53% -15.00% 66.67% -47.83% 15.00% -
  Horiz. % 135.00% 105.00% 85.00% 100.00% 60.00% 115.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers