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 - 172,460
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Report: Year Four students to learn AI, robotics and computer programming from 2020 save malaysia!!!
Partners & Brokers