Highlights

[PWF] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     0.97%    YoY -     312.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 317,870 279,470 284,246 229,626 213,318 265,906 250,544 4.04%
  YoY % 13.74% -1.68% 23.79% 7.64% -19.78% 6.13% -
  Horiz. % 126.87% 111.55% 113.45% 91.65% 85.14% 106.13% 100.00%
PBT 20,044 15,124 17,980 9,406 -2,268 8,040 7,302 18.31%
  YoY % 32.53% -15.88% 91.15% 514.73% -128.21% 10.11% -
  Horiz. % 274.50% 207.12% 246.23% 128.81% -31.06% 110.11% 100.00%
Tax -5,442 -5,254 -4,388 -3,310 -958 160 -3,158 9.49%
  YoY % -3.58% -19.74% -32.57% -245.51% -698.75% 105.07% -
  Horiz. % 172.32% 166.37% 138.95% 104.81% 30.34% -5.07% 100.00%
NP 14,602 9,870 13,592 6,096 -3,226 8,200 4,144 23.33%
  YoY % 47.94% -27.38% 122.97% 288.96% -139.34% 97.88% -
  Horiz. % 352.36% 238.18% 327.99% 147.10% -77.85% 197.88% 100.00%
NP to SH 14,602 9,870 13,592 6,858 -3,226 8,200 4,252 22.81%
  YoY % 47.94% -27.38% 98.19% 312.59% -139.34% 92.85% -
  Horiz. % 343.41% 232.13% 319.66% 161.29% -75.87% 192.85% 100.00%
Tax Rate 27.15 % 34.74 % 24.40 % 35.19 % - % -1.99 % 43.25 % -7.46%
  YoY % -21.85% 42.38% -30.66% 0.00% 0.00% -104.60% -
  Horiz. % 62.77% 80.32% 56.42% 81.36% 0.00% -4.60% 100.00%
Total Cost 303,268 269,600 270,654 223,530 216,544 257,706 246,400 3.52%
  YoY % 12.49% -0.39% 21.08% 3.23% -15.97% 4.59% -
  Horiz. % 123.08% 109.42% 109.84% 90.72% 87.88% 104.59% 100.00%
Net Worth 453,886 208,947 214,798 209,363 128,442 129,160 121,833 24.48%
  YoY % 117.23% -2.72% 2.60% 63.00% -0.56% 6.01% -
  Horiz. % 372.55% 171.50% 176.30% 171.84% 105.42% 106.01% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,479 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 30.67 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 453,886 208,947 214,798 209,363 128,442 129,160 121,833 24.48%
  YoY % 117.23% -2.72% 2.60% 63.00% -0.56% 6.01% -
  Horiz. % 372.55% 171.50% 176.30% 171.84% 105.42% 106.01% 100.00%
NOSH 149,304 68,732 59,666 59,647 59,740 59,521 60,916 16.10%
  YoY % 117.23% 15.19% 0.03% -0.16% 0.37% -2.29% -
  Horiz. % 245.10% 112.83% 97.95% 97.92% 98.07% 97.71% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.59 % 3.53 % 4.78 % 2.65 % -1.51 % 3.08 % 1.65 % 18.57%
  YoY % 30.03% -26.15% 80.38% 275.50% -149.03% 86.67% -
  Horiz. % 278.18% 213.94% 289.70% 160.61% -91.52% 186.67% 100.00%
ROE 3.22 % 4.72 % 6.33 % 3.28 % -2.51 % 6.35 % 3.49 % -1.33%
  YoY % -31.78% -25.43% 92.99% 230.68% -139.53% 81.95% -
  Horiz. % 92.26% 135.24% 181.38% 93.98% -71.92% 181.95% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 212.90 406.60 476.39 384.97 357.07 446.74 411.29 -10.38%
  YoY % -47.64% -14.65% 23.75% 7.81% -20.07% 8.62% -
  Horiz. % 51.76% 98.86% 115.83% 93.60% 86.82% 108.62% 100.00%
EPS 9.78 14.36 22.78 10.22 -5.40 13.72 9.80 -0.03%
  YoY % -31.89% -36.96% 122.90% 289.26% -139.36% 40.00% -
  Horiz. % 99.80% 146.53% 232.45% 104.29% -55.10% 140.00% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.0400 3.0400 3.6000 3.5100 2.1500 2.1700 2.0000 7.22%
  YoY % 0.00% -15.56% 2.56% 63.26% -0.92% 8.50% -
  Horiz. % 152.00% 152.00% 180.00% 175.50% 107.50% 108.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 182.74 160.66 163.41 132.01 122.63 152.87 144.04 4.04%
  YoY % 13.74% -1.68% 23.79% 7.65% -19.78% 6.13% -
  Horiz. % 126.87% 111.54% 113.45% 91.65% 85.14% 106.13% 100.00%
EPS 8.39 5.67 7.81 3.94 -1.85 4.71 2.44 22.83%
  YoY % 47.97% -27.40% 98.22% 312.97% -139.28% 93.03% -
  Horiz. % 343.85% 232.38% 320.08% 161.48% -75.82% 193.03% 100.00%
DPS 2.58 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.6094 1.2012 1.2349 1.2036 0.7384 0.7425 0.7004 24.48%
  YoY % 117.23% -2.73% 2.60% 63.00% -0.55% 6.01% -
  Horiz. % 372.56% 171.50% 176.31% 171.84% 105.43% 106.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 -
P/RPS 0.72 0.30 0.26 0.18 0.13 0.10 0.09 41.38%
  YoY % 140.00% 15.38% 44.44% 38.46% 30.00% 11.11% -
  Horiz. % 800.00% 333.33% 288.89% 200.00% 144.44% 111.11% 100.00%
P/EPS 15.75 8.50 5.36 6.00 -8.89 3.19 5.44 19.36%
  YoY % 85.29% 58.58% -10.67% 167.49% -378.68% -41.36% -
  Horiz. % 289.52% 156.25% 98.53% 110.29% -163.42% 58.64% 100.00%
EY 6.35 11.77 18.67 16.66 -11.25 31.31 18.37 -16.21%
  YoY % -46.05% -36.96% 12.06% 248.09% -135.93% 70.44% -
  Horiz. % 34.57% 64.07% 101.63% 90.69% -61.24% 170.44% 100.00%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.51 0.40 0.34 0.20 0.22 0.20 0.19 17.87%
  YoY % 27.50% 17.65% 70.00% -9.09% 10.00% 5.26% -
  Horiz. % 268.42% 210.53% 178.95% 105.26% 115.79% 105.26% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 -
Price 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 -
P/RPS 0.32 0.26 0.35 0.16 0.12 0.09 0.12 17.74%
  YoY % 23.08% -25.71% 118.75% 33.33% 33.33% -25.00% -
  Horiz. % 266.67% 216.67% 291.67% 133.33% 100.00% 75.00% 100.00%
P/EPS 6.95 7.45 7.33 5.22 -7.96 2.90 7.02 -0.17%
  YoY % -6.71% 1.64% 40.42% 165.58% -374.48% -58.69% -
  Horiz. % 99.00% 106.13% 104.42% 74.36% -113.39% 41.31% 100.00%
EY 14.38 13.42 13.64 19.16 -12.56 34.44 14.24 0.16%
  YoY % 7.15% -1.61% -28.81% 252.55% -136.47% 141.85% -
  Horiz. % 100.98% 94.24% 95.79% 134.55% -88.20% 241.85% 100.00%
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.22 0.35 0.46 0.17 0.20 0.18 0.25 -2.11%
  YoY % -37.14% -23.91% 170.59% -15.00% 11.11% -28.00% -
  Horiz. % 88.00% 140.00% 184.00% 68.00% 80.00% 72.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers