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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers