Highlights

[PWF] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     118.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 353,760 326,444 285,360 279,745 259,142 214,424 264,381 4.97%
  YoY % 8.37% 14.40% 2.01% 7.95% 20.85% -18.90% -
  Horiz. % 133.81% 123.47% 107.94% 105.81% 98.02% 81.10% 100.00%
PBT 25,542 19,834 9,424 16,413 9,192 349 5,962 27.41%
  YoY % 28.78% 110.46% -42.58% 78.56% 2,533.81% -94.15% -
  Horiz. % 428.41% 332.67% 158.07% 275.29% 154.18% 5.85% 100.00%
Tax -8,950 -6,922 -3,363 -4,753 -3,864 -154 -1,293 38.01%
  YoY % -29.30% -105.83% 29.24% -23.01% -2,409.09% 88.09% -
  Horiz. % 692.19% 535.34% 260.09% 367.59% 298.84% 11.91% 100.00%
NP 16,592 12,912 6,061 11,660 5,328 195 4,669 23.51%
  YoY % 28.50% 113.03% -48.02% 118.84% 2,632.31% -95.82% -
  Horiz. % 355.37% 276.55% 129.81% 249.73% 114.11% 4.18% 100.00%
NP to SH 16,592 12,912 6,061 11,660 5,328 195 4,669 23.51%
  YoY % 28.50% 113.03% -48.02% 118.84% 2,632.31% -95.82% -
  Horiz. % 355.37% 276.55% 129.81% 249.73% 114.11% 4.18% 100.00%
Tax Rate 35.04 % 34.90 % 35.69 % 28.96 % 42.04 % 44.13 % 21.69 % 8.31%
  YoY % 0.40% -2.21% 23.24% -31.11% -4.74% 103.46% -
  Horiz. % 161.55% 160.90% 164.55% 133.52% 193.82% 203.46% 100.00%
Total Cost 337,168 313,532 279,299 268,085 253,814 214,229 259,712 4.44%
  YoY % 7.54% 12.26% 4.18% 5.62% 18.48% -17.51% -
  Horiz. % 129.82% 120.72% 107.54% 103.22% 97.73% 82.49% 100.00%
Net Worth 296,568 219,029 204,878 222,115 208,409 203,765 130,286 14.68%
  YoY % 35.40% 6.91% -7.76% 6.58% 2.28% 56.40% -
  Horiz. % 227.63% 168.11% 157.25% 170.48% 159.96% 156.40% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,370 5,360 4,268 4,725 - - - -
  YoY % -37.14% 25.60% -9.68% 0.00% 0.00% 0.00% -
  Horiz. % 71.31% 113.44% 90.32% 100.00% - - -
Div Payout % 20.31 % 41.52 % 70.42 % 40.53 % - % - % - % -
  YoY % -51.08% -41.04% 73.75% 0.00% 0.00% 0.00% -
  Horiz. % 50.11% 102.44% 173.75% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 296,568 219,029 204,878 222,115 208,409 203,765 130,286 14.68%
  YoY % 35.40% 6.91% -7.76% 6.58% 2.28% 56.40% -
  Horiz. % 227.63% 168.11% 157.25% 170.48% 159.96% 156.40% 100.00%
NOSH 168,505 153,167 71,138 59,073 59,716 59,062 59,764 18.84%
  YoY % 10.01% 115.31% 20.42% -1.08% 1.11% -1.17% -
  Horiz. % 281.95% 256.29% 119.03% 98.84% 99.92% 98.83% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.69 % 3.96 % 2.12 % 4.17 % 2.06 % 0.09 % 1.77 % 17.62%
  YoY % 18.43% 86.79% -49.16% 102.43% 2,188.89% -94.92% -
  Horiz. % 264.97% 223.73% 119.77% 235.59% 116.38% 5.08% 100.00%
ROE 5.59 % 5.90 % 2.96 % 5.25 % 2.56 % 0.10 % 3.58 % 7.70%
  YoY % -5.25% 99.32% -43.62% 105.08% 2,460.00% -97.21% -
  Horiz. % 156.15% 164.80% 82.68% 146.65% 71.51% 2.79% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 209.94 213.13 401.13 473.56 433.96 363.05 442.37 -11.67%
  YoY % -1.50% -46.87% -15.29% 9.13% 19.53% -17.93% -
  Horiz. % 47.46% 48.18% 90.68% 107.05% 98.10% 82.07% 100.00%
EPS 10.81 8.43 8.52 16.45 8.93 0.33 7.81 5.56%
  YoY % 28.23% -1.06% -48.21% 84.21% 2,606.06% -95.77% -
  Horiz. % 138.41% 107.94% 109.09% 210.63% 114.34% 4.23% 100.00%
DPS 2.00 3.50 6.00 8.00 0.00 0.00 0.00 -
  YoY % -42.86% -41.67% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 43.75% 75.00% 100.00% - - -
NAPS 1.7600 1.4300 2.8800 3.7600 3.4900 3.4500 2.1800 -3.50%
  YoY % 23.08% -50.35% -23.40% 7.74% 1.16% 58.26% -
  Horiz. % 80.73% 65.60% 132.11% 172.48% 160.09% 158.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 203.37 187.67 164.05 160.82 148.98 123.27 151.99 4.97%
  YoY % 8.37% 14.40% 2.01% 7.95% 20.86% -18.90% -
  Horiz. % 133.80% 123.48% 107.93% 105.81% 98.02% 81.10% 100.00%
EPS 9.54 7.42 3.48 6.70 3.06 0.11 2.68 23.54%
  YoY % 28.57% 113.22% -48.06% 118.95% 2,681.82% -95.90% -
  Horiz. % 355.97% 276.87% 129.85% 250.00% 114.18% 4.10% 100.00%
DPS 1.94 3.08 2.45 2.72 0.00 0.00 0.00 -
  YoY % -37.01% 25.71% -9.93% 0.00% 0.00% 0.00% -
  Horiz. % 71.32% 113.24% 90.07% 100.00% - - -
NAPS 1.7049 1.2592 1.1778 1.2769 1.1981 1.1714 0.7490 14.68%
  YoY % 35.40% 6.91% -7.76% 6.58% 2.28% 56.40% -
  Horiz. % 227.62% 168.12% 157.25% 170.48% 159.96% 156.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0100 0.7250 1.2500 1.4800 0.8400 0.4200 0.4900 -
P/RPS 0.48 0.34 0.31 0.31 0.19 0.12 0.11 27.80%
  YoY % 41.18% 9.68% 0.00% 63.16% 58.33% 9.09% -
  Horiz. % 436.36% 309.09% 281.82% 281.82% 172.73% 109.09% 100.00%
P/EPS 10.26 8.60 14.67 7.50 9.41 127.21 6.27 8.55%
  YoY % 19.30% -41.38% 95.60% -20.30% -92.60% 1,928.87% -
  Horiz. % 163.64% 137.16% 233.97% 119.62% 150.08% 2,028.87% 100.00%
EY 9.75 11.63 6.82 13.34 10.62 0.79 15.94 -7.86%
  YoY % -16.17% 70.53% -48.88% 25.61% 1,244.30% -95.04% -
  Horiz. % 61.17% 72.96% 42.79% 83.69% 66.62% 4.96% 100.00%
DY 1.98 4.83 4.80 5.41 0.00 0.00 0.00 -
  YoY % -59.01% 0.62% -11.28% 0.00% 0.00% 0.00% -
  Horiz. % 36.60% 89.28% 88.72% 100.00% - - -
P/NAPS 0.57 0.51 0.43 0.39 0.24 0.12 0.22 17.18%
  YoY % 11.76% 18.60% 10.26% 62.50% 100.00% -45.45% -
  Horiz. % 259.09% 231.82% 195.45% 177.27% 109.09% 54.55% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.0300 0.8750 1.2900 1.4700 0.8000 0.4350 0.5000 -
P/RPS 0.49 0.41 0.32 0.31 0.18 0.12 0.11 28.24%
  YoY % 19.51% 28.13% 3.23% 72.22% 50.00% 9.09% -
  Horiz. % 445.45% 372.73% 290.91% 281.82% 163.64% 109.09% 100.00%
P/EPS 10.46 10.38 15.14 7.45 8.97 131.75 6.40 8.52%
  YoY % 0.77% -31.44% 103.22% -16.95% -93.19% 1,958.59% -
  Horiz. % 163.44% 162.19% 236.56% 116.41% 140.16% 2,058.59% 100.00%
EY 9.56 9.63 6.60 13.43 11.15 0.76 15.62 -7.85%
  YoY % -0.73% 45.91% -50.86% 20.45% 1,367.11% -95.13% -
  Horiz. % 61.20% 61.65% 42.25% 85.98% 71.38% 4.87% 100.00%
DY 1.94 4.00 4.65 5.44 0.00 0.00 0.00 -
  YoY % -51.50% -13.98% -14.52% 0.00% 0.00% 0.00% -
  Horiz. % 35.66% 73.53% 85.48% 100.00% - - -
P/NAPS 0.59 0.61 0.45 0.39 0.23 0.13 0.23 16.98%
  YoY % -3.28% 35.56% 15.38% 69.57% 76.92% -43.48% -
  Horiz. % 256.52% 265.22% 195.65% 169.57% 100.00% 56.52% 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.
 


 

300  236  580  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.405+0.04 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.285+0.03 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 GPACKET 0.55+0.025 
 VELESTO 0.32+0.005 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers