Highlights

[PWF] QoQ TTM Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     59.35%    YoY -     84.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 279,745 286,234 286,452 272,804 259,142 240,668 222,578 16.41%
  QoQ % -2.27% -0.08% 5.00% 5.27% 7.68% 8.13% -
  Horiz. % 125.68% 128.60% 128.70% 122.57% 116.43% 108.13% 100.00%
PBT 16,413 17,410 13,479 13,390 9,192 11,167 6,186 91.31%
  QoQ % -5.73% 29.16% 0.66% 45.67% -17.69% 80.52% -
  Horiz. % 265.32% 281.44% 217.90% 216.46% 148.59% 180.52% 100.00%
Tax -4,753 -6,213 -4,403 -5,126 -3,864 -1,347 -1,330 133.20%
  QoQ % 23.50% -41.11% 14.10% -32.66% -186.86% -1.28% -
  Horiz. % 357.37% 467.14% 331.05% 385.41% 290.53% 101.28% 100.00%
NP 11,660 11,197 9,076 8,264 5,328 9,820 4,856 79.03%
  QoQ % 4.14% 23.37% 9.83% 55.11% -45.74% 102.22% -
  Horiz. % 240.12% 230.58% 186.90% 170.18% 109.72% 202.22% 100.00%
NP to SH 11,660 10,816 8,695 7,883 4,947 9,820 4,856 79.03%
  QoQ % 7.80% 24.39% 10.30% 59.35% -49.62% 102.22% -
  Horiz. % 240.12% 222.73% 179.06% 162.34% 101.87% 202.22% 100.00%
Tax Rate 28.96 % 35.69 % 32.67 % 38.28 % 42.04 % 12.06 % 21.50 % 21.90%
  QoQ % -18.86% 9.24% -14.66% -8.94% 248.59% -43.91% -
  Horiz. % 134.70% 166.00% 151.95% 178.05% 195.53% 56.09% 100.00%
Total Cost 268,085 275,037 277,376 264,540 253,814 230,848 217,722 14.84%
  QoQ % -2.53% -0.84% 4.85% 4.23% 9.95% 6.03% -
  Horiz. % 123.13% 126.32% 127.40% 121.50% 116.58% 106.03% 100.00%
Net Worth 172,968 221,125 214,901 212,351 179,117 210,506 209,510 -11.96%
  QoQ % -21.78% 2.90% 1.20% 18.55% -14.91% 0.48% -
  Horiz. % 82.56% 105.54% 102.57% 101.36% 85.49% 100.48% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 172,968 221,125 214,901 212,351 179,117 210,506 209,510 -11.96%
  QoQ % -21.78% 2.90% 1.20% 18.55% -14.91% 0.48% -
  Horiz. % 82.56% 105.54% 102.57% 101.36% 85.49% 100.48% 100.00%
NOSH 57,656 59,602 59,694 59,649 59,705 59,633 59,689 -2.28%
  QoQ % -3.27% -0.15% 0.08% -0.09% 0.12% -0.09% -
  Horiz. % 96.59% 99.85% 100.01% 99.93% 100.03% 99.91% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.17 % 3.91 % 3.17 % 3.03 % 2.06 % 4.08 % 2.18 % 53.91%
  QoQ % 6.65% 23.34% 4.62% 47.09% -49.51% 87.16% -
  Horiz. % 191.28% 179.36% 145.41% 138.99% 94.50% 187.16% 100.00%
ROE 6.74 % 4.89 % 4.05 % 3.71 % 2.76 % 4.66 % 2.32 % 103.21%
  QoQ % 37.83% 20.74% 9.16% 34.42% -40.77% 100.86% -
  Horiz. % 290.52% 210.78% 174.57% 159.91% 118.97% 200.86% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 485.19 480.24 479.86 457.35 434.03 403.58 372.89 19.13%
  QoQ % 1.03% 0.08% 4.92% 5.37% 7.54% 8.23% -
  Horiz. % 130.12% 128.79% 128.69% 122.65% 116.40% 108.23% 100.00%
EPS 20.22 18.15 14.57 13.22 8.29 16.47 8.14 83.11%
  QoQ % 11.40% 24.57% 10.21% 59.47% -49.67% 102.33% -
  Horiz. % 248.40% 222.97% 178.99% 162.41% 101.84% 202.33% 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 3.0000 3.7100 3.6000 3.5600 3.0000 3.5300 3.5100 -9.91%
  QoQ % -19.14% 3.06% 1.12% 18.67% -15.01% 0.57% -
  Horiz. % 85.47% 105.70% 102.56% 101.42% 85.47% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.82 164.55 164.68 156.83 148.98 138.36 127.96 16.41%
  QoQ % -2.27% -0.08% 5.01% 5.27% 7.68% 8.13% -
  Horiz. % 125.68% 128.59% 128.70% 122.56% 116.43% 108.13% 100.00%
EPS 6.70 6.22 5.00 4.53 2.84 5.65 2.79 79.04%
  QoQ % 7.72% 24.40% 10.38% 59.51% -49.73% 102.51% -
  Horiz. % 240.14% 222.94% 179.21% 162.37% 101.79% 202.51% 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 0.9944 1.2712 1.2354 1.2208 1.0297 1.2102 1.2045 -11.97%
  QoQ % -21.77% 2.90% 1.20% 18.56% -14.91% 0.47% -
  Horiz. % 82.56% 105.54% 102.57% 101.35% 85.49% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4800 1.7000 1.2200 0.8250 0.8400 0.6350 0.6900 -
P/RPS 0.31 0.35 0.25 0.18 0.19 0.16 0.19 38.47%
  QoQ % -11.43% 40.00% 38.89% -5.26% 18.75% -15.79% -
  Horiz. % 163.16% 184.21% 131.58% 94.74% 100.00% 84.21% 100.00%
P/EPS 7.32 9.37 8.38 6.24 10.14 3.86 8.48 -9.32%
  QoQ % -21.88% 11.81% 34.29% -38.46% 162.69% -54.48% -
  Horiz. % 86.32% 110.50% 98.82% 73.58% 119.58% 45.52% 100.00%
EY 13.66 10.67 11.94 16.02 9.86 25.93 11.79 10.28%
  QoQ % 28.02% -10.64% -25.47% 62.47% -61.97% 119.93% -
  Horiz. % 115.86% 90.50% 101.27% 135.88% 83.63% 219.93% 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 0.49 0.46 0.34 0.23 0.28 0.18 0.20 81.44%
  QoQ % 6.52% 35.29% 47.83% -17.86% 55.56% -10.00% -
  Horiz. % 245.00% 230.00% 170.00% 115.00% 140.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.4700 1.5700 1.6700 0.9500 0.8000 0.7500 0.6000 -
P/RPS 0.30 0.33 0.35 0.21 0.18 0.19 0.16 51.88%
  QoQ % -9.09% -5.71% 66.67% 16.67% -5.26% 18.75% -
  Horiz. % 187.50% 206.25% 218.75% 131.25% 112.50% 118.75% 100.00%
P/EPS 7.27 8.65 11.47 7.19 9.66 4.55 7.38 -0.99%
  QoQ % -15.95% -24.59% 59.53% -25.57% 112.31% -38.35% -
  Horiz. % 98.51% 117.21% 155.42% 97.43% 130.89% 61.65% 100.00%
EY 13.76 11.56 8.72 13.91 10.36 21.96 13.56 0.98%
  QoQ % 19.03% 32.57% -37.31% 34.27% -52.82% 61.95% -
  Horiz. % 101.47% 85.25% 64.31% 102.58% 76.40% 161.95% 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 0.49 0.42 0.46 0.27 0.27 0.21 0.17 102.14%
  QoQ % 16.67% -8.70% 70.37% 0.00% 28.57% 23.53% -
  Horiz. % 288.24% 247.06% 270.59% 158.82% 158.82% 123.53% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers