Highlights

[PWF] YoY Annual (Unaudited) 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 YoY -     2,632.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 326,444 285,360 279,745 259,142 214,424 264,381 262,506 3.70%
  YoY % 14.40% 2.01% 7.95% 20.85% -18.90% 0.71% -
  Horiz. % 124.36% 108.71% 106.57% 98.72% 81.68% 100.71% 100.00%
PBT 19,834 9,424 16,413 9,192 349 5,962 6,833 19.42%
  YoY % 110.46% -42.58% 78.56% 2,533.81% -94.15% -12.75% -
  Horiz. % 290.27% 137.92% 240.20% 134.52% 5.11% 87.25% 100.00%
Tax -6,922 -3,363 -4,753 -3,864 -154 -1,293 -6,724 0.48%
  YoY % -105.83% 29.24% -23.01% -2,409.09% 88.09% 80.77% -
  Horiz. % 102.94% 50.01% 70.69% 57.47% 2.29% 19.23% 100.00%
NP 12,912 6,061 11,660 5,328 195 4,669 109 121.45%
  YoY % 113.03% -48.02% 118.84% 2,632.31% -95.82% 4,183.49% -
  Horiz. % 11,845.87% 5,560.55% 10,697.25% 4,888.07% 178.90% 4,283.49% 100.00%
NP to SH 12,912 6,061 11,660 5,328 195 4,669 163 107.10%
  YoY % 113.03% -48.02% 118.84% 2,632.31% -95.82% 2,764.42% -
  Horiz. % 7,921.47% 3,718.40% 7,153.37% 3,268.71% 119.63% 2,864.42% 100.00%
Tax Rate 34.90 % 35.69 % 28.96 % 42.04 % 44.13 % 21.69 % 98.40 % -15.85%
  YoY % -2.21% 23.24% -31.11% -4.74% 103.46% -77.96% -
  Horiz. % 35.47% 36.27% 29.43% 42.72% 44.85% 22.04% 100.00%
Total Cost 313,532 279,299 268,085 253,814 214,229 259,712 262,397 3.01%
  YoY % 12.26% 4.18% 5.62% 18.48% -17.51% -1.02% -
  Horiz. % 119.49% 106.44% 102.17% 96.73% 81.64% 98.98% 100.00%
Net Worth 219,029 204,878 222,115 208,409 203,765 130,286 130,038 9.07%
  YoY % 6.91% -7.76% 6.58% 2.28% 56.40% 0.19% -
  Horiz. % 168.43% 157.55% 170.81% 160.27% 156.70% 100.19% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,360 4,268 4,725 - - - - -
  YoY % 25.60% -9.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.44% 90.32% 100.00% - - - -
Div Payout % 41.52 % 70.42 % 40.53 % - % - % - % - % -
  YoY % -41.04% 73.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.44% 173.75% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 219,029 204,878 222,115 208,409 203,765 130,286 130,038 9.07%
  YoY % 6.91% -7.76% 6.58% 2.28% 56.40% 0.19% -
  Horiz. % 168.43% 157.55% 170.81% 160.27% 156.70% 100.19% 100.00%
NOSH 153,167 71,138 59,073 59,716 59,062 59,764 61,923 16.28%
  YoY % 115.31% 20.42% -1.08% 1.11% -1.17% -3.49% -
  Horiz. % 247.35% 114.88% 95.40% 96.44% 95.38% 96.51% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.96 % 2.12 % 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 114.93%
  YoY % 86.79% -49.16% 102.43% 2,188.89% -94.92% 4,325.00% -
  Horiz. % 9,900.00% 5,300.00% 10,425.00% 5,150.00% 225.00% 4,425.00% 100.00%
ROE 5.90 % 2.96 % 5.25 % 2.56 % 0.10 % 3.58 % 0.13 % 88.76%
  YoY % 99.32% -43.62% 105.08% 2,460.00% -97.21% 2,653.85% -
  Horiz. % 4,538.46% 2,276.92% 4,038.46% 1,969.23% 76.92% 2,753.85% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 213.13 401.13 473.56 433.96 363.05 442.37 423.92 -10.82%
  YoY % -46.87% -15.29% 9.13% 19.53% -17.93% 4.35% -
  Horiz. % 50.28% 94.62% 111.71% 102.37% 85.64% 104.35% 100.00%
EPS 8.43 8.52 16.45 8.93 0.33 7.81 0.27 77.36%
  YoY % -1.06% -48.21% 84.21% 2,606.06% -95.77% 2,792.59% -
  Horiz. % 3,122.22% 3,155.56% 6,092.59% 3,307.41% 122.22% 2,892.59% 100.00%
DPS 3.50 6.00 8.00 0.00 0.00 0.00 0.00 -
  YoY % -41.67% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.75% 75.00% 100.00% - - - -
NAPS 1.4300 2.8800 3.7600 3.4900 3.4500 2.1800 2.1000 -6.20%
  YoY % -50.35% -23.40% 7.74% 1.16% 58.26% 3.81% -
  Horiz. % 68.10% 137.14% 179.05% 166.19% 164.29% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 187.67 164.05 160.82 148.98 123.27 151.99 150.91 3.70%
  YoY % 14.40% 2.01% 7.95% 20.86% -18.90% 0.72% -
  Horiz. % 124.36% 108.71% 106.57% 98.72% 81.68% 100.72% 100.00%
EPS 7.42 3.48 6.70 3.06 0.11 2.68 0.09 108.48%
  YoY % 113.22% -48.06% 118.95% 2,681.82% -95.90% 2,877.78% -
  Horiz. % 8,244.44% 3,866.67% 7,444.44% 3,400.00% 122.22% 2,977.78% 100.00%
DPS 3.08 2.45 2.72 0.00 0.00 0.00 0.00 -
  YoY % 25.71% -9.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.24% 90.07% 100.00% - - - -
NAPS 1.2592 1.1778 1.2769 1.1981 1.1714 0.7490 0.7476 9.07%
  YoY % 6.91% -7.76% 6.58% 2.28% 56.40% 0.19% -
  Horiz. % 168.43% 157.54% 170.80% 160.26% 156.69% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7250 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 -
P/RPS 0.34 0.31 0.31 0.19 0.12 0.11 0.12 18.94%
  YoY % 9.68% 0.00% 63.16% 58.33% 9.09% -8.33% -
  Horiz. % 283.33% 258.33% 258.33% 158.33% 100.00% 91.67% 100.00%
P/EPS 8.60 14.67 7.50 9.41 127.21 6.27 193.75 -40.47%
  YoY % -41.38% 95.60% -20.30% -92.60% 1,928.87% -96.76% -
  Horiz. % 4.44% 7.57% 3.87% 4.86% 65.66% 3.24% 100.00%
EY 11.63 6.82 13.34 10.62 0.79 15.94 0.52 67.77%
  YoY % 70.53% -48.88% 25.61% 1,244.30% -95.04% 2,965.38% -
  Horiz. % 2,236.54% 1,311.54% 2,565.38% 2,042.31% 151.92% 3,065.38% 100.00%
DY 4.83 4.80 5.41 0.00 0.00 0.00 0.00 -
  YoY % 0.62% -11.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.28% 88.72% 100.00% - - - -
P/NAPS 0.51 0.43 0.39 0.24 0.12 0.22 0.24 13.37%
  YoY % 18.60% 10.26% 62.50% 100.00% -45.45% -8.33% -
  Horiz. % 212.50% 179.17% 162.50% 100.00% 50.00% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.8750 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 -
P/RPS 0.41 0.32 0.31 0.18 0.12 0.11 0.11 24.49%
  YoY % 28.13% 3.23% 72.22% 50.00% 9.09% 0.00% -
  Horiz. % 372.73% 290.91% 281.82% 163.64% 109.09% 100.00% 100.00%
P/EPS 10.38 15.14 7.45 8.97 131.75 6.40 178.55 -37.73%
  YoY % -31.44% 103.22% -16.95% -93.19% 1,958.59% -96.42% -
  Horiz. % 5.81% 8.48% 4.17% 5.02% 73.79% 3.58% 100.00%
EY 9.63 6.60 13.43 11.15 0.76 15.62 0.56 60.59%
  YoY % 45.91% -50.86% 20.45% 1,367.11% -95.13% 2,689.29% -
  Horiz. % 1,719.64% 1,178.57% 2,398.21% 1,991.07% 135.71% 2,789.29% 100.00%
DY 4.00 4.65 5.44 0.00 0.00 0.00 0.00 -
  YoY % -13.98% -14.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.53% 85.48% 100.00% - - - -
P/NAPS 0.61 0.45 0.39 0.23 0.13 0.23 0.22 18.51%
  YoY % 35.56% 15.38% 69.57% 76.92% -43.48% 4.55% -
  Horiz. % 277.27% 204.55% 177.27% 104.55% 59.09% 104.55% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers