Highlights

[PWF] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -20.10%    YoY -     98.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 337,186 317,870 279,470 284,246 229,626 213,318 265,906 4.03%
  YoY % 6.08% 13.74% -1.68% 23.79% 7.64% -19.78% -
  Horiz. % 126.81% 119.54% 105.10% 106.90% 86.36% 80.22% 100.00%
PBT 30,510 20,044 15,124 17,980 9,406 -2,268 8,040 24.87%
  YoY % 52.22% 32.53% -15.88% 91.15% 514.73% -128.21% -
  Horiz. % 379.48% 249.30% 188.11% 223.63% 116.99% -28.21% 100.00%
Tax -9,152 -5,442 -5,254 -4,388 -3,310 -958 160 -
  YoY % -68.17% -3.58% -19.74% -32.57% -245.51% -698.75% -
  Horiz. % -5,720.00% -3,401.25% -3,283.75% -2,742.50% -2,068.75% -598.75% 100.00%
NP 21,358 14,602 9,870 13,592 6,096 -3,226 8,200 17.28%
  YoY % 46.27% 47.94% -27.38% 122.97% 288.96% -139.34% -
  Horiz. % 260.46% 178.07% 120.37% 165.76% 74.34% -39.34% 100.00%
NP to SH 22,058 14,602 9,870 13,592 6,858 -3,226 8,200 17.91%
  YoY % 51.06% 47.94% -27.38% 98.19% 312.59% -139.34% -
  Horiz. % 269.00% 178.07% 120.37% 165.76% 83.63% -39.34% 100.00%
Tax Rate 30.00 % 27.15 % 34.74 % 24.40 % 35.19 % - % -1.99 % -
  YoY % 10.50% -21.85% 42.38% -30.66% 0.00% 0.00% -
  Horiz. % -1,507.54% -1,364.32% -1,745.73% -1,226.13% -1,768.34% 0.00% 100.00%
Total Cost 315,828 303,268 269,600 270,654 223,530 216,544 257,706 3.44%
  YoY % 4.14% 12.49% -0.39% 21.08% 3.23% -15.97% -
  Horiz. % 122.55% 117.68% 104.62% 105.02% 86.74% 84.03% 100.00%
Net Worth 240,187 453,886 208,947 214,798 209,363 128,442 129,160 10.88%
  YoY % -47.08% 117.23% -2.72% 2.60% 63.00% -0.56% -
  Horiz. % 185.96% 351.41% 161.77% 166.30% 162.10% 99.44% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 65 4,479 - - - - - -
  YoY % -98.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.46% 100.00% - - - - -
Div Payout % 0.30 % 30.67 % - % - % - % - % - % -
  YoY % -99.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.98% 100.00% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 240,187 453,886 208,947 214,798 209,363 128,442 129,160 10.88%
  YoY % -47.08% 117.23% -2.72% 2.60% 63.00% -0.56% -
  Horiz. % 185.96% 351.41% 161.77% 166.30% 162.10% 99.44% 100.00%
NOSH 163,392 149,304 68,732 59,666 59,647 59,740 59,521 18.31%
  YoY % 9.44% 117.23% 15.19% 0.03% -0.16% 0.37% -
  Horiz. % 274.51% 250.84% 115.48% 100.24% 100.21% 100.37% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.33 % 4.59 % 3.53 % 4.78 % 2.65 % -1.51 % 3.08 % 12.74%
  YoY % 37.91% 30.03% -26.15% 80.38% 275.50% -149.03% -
  Horiz. % 205.52% 149.03% 114.61% 155.19% 86.04% -49.03% 100.00%
ROE 9.18 % 3.22 % 4.72 % 6.33 % 3.28 % -2.51 % 6.35 % 6.33%
  YoY % 185.09% -31.78% -25.43% 92.99% 230.68% -139.53% -
  Horiz. % 144.57% 50.71% 74.33% 99.69% 51.65% -39.53% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 206.37 212.90 406.60 476.39 384.97 357.07 446.74 -12.07%
  YoY % -3.07% -47.64% -14.65% 23.75% 7.81% -20.07% -
  Horiz. % 46.19% 47.66% 91.01% 106.64% 86.17% 79.93% 100.00%
EPS 13.50 9.78 14.36 22.78 10.22 -5.40 13.72 -0.27%
  YoY % 38.04% -31.89% -36.96% 122.90% 289.26% -139.36% -
  Horiz. % 98.40% 71.28% 104.66% 166.03% 74.49% -39.36% 100.00%
DPS 0.04 3.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.33% 100.00% - - - - -
NAPS 1.4700 3.0400 3.0400 3.6000 3.5100 2.1500 2.1700 -6.28%
  YoY % -51.64% 0.00% -15.56% 2.56% 63.26% -0.92% -
  Horiz. % 67.74% 140.09% 140.09% 165.90% 161.75% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 193.85 182.74 160.66 163.41 132.01 122.63 152.87 4.03%
  YoY % 6.08% 13.74% -1.68% 23.79% 7.65% -19.78% -
  Horiz. % 126.81% 119.54% 105.10% 106.89% 86.35% 80.22% 100.00%
EPS 12.68 8.39 5.67 7.81 3.94 -1.85 4.71 17.93%
  YoY % 51.13% 47.97% -27.40% 98.22% 312.97% -139.28% -
  Horiz. % 269.21% 178.13% 120.38% 165.82% 83.65% -39.28% 100.00%
DPS 0.04 2.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.55% 100.00% - - - - -
NAPS 1.3808 2.6094 1.2012 1.2349 1.2036 0.7384 0.7425 10.88%
  YoY % -47.08% 117.23% -2.73% 2.60% 63.00% -0.55% -
  Horiz. % 185.97% 351.43% 161.78% 166.32% 162.10% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 -
P/RPS 0.51 0.72 0.30 0.26 0.18 0.13 0.10 31.17%
  YoY % -29.17% 140.00% 15.38% 44.44% 38.46% 30.00% -
  Horiz. % 510.00% 720.00% 300.00% 260.00% 180.00% 130.00% 100.00%
P/EPS 7.78 15.75 8.50 5.36 6.00 -8.89 3.19 16.00%
  YoY % -50.60% 85.29% 58.58% -10.67% 167.49% -378.68% -
  Horiz. % 243.89% 493.73% 266.46% 168.03% 188.09% -278.68% 100.00%
EY 12.86 6.35 11.77 18.67 16.66 -11.25 31.31 -13.77%
  YoY % 102.52% -46.05% -36.96% 12.06% 248.09% -135.93% -
  Horiz. % 41.07% 20.28% 37.59% 59.63% 53.21% -35.93% 100.00%
DY 0.04 1.95 0.00 0.00 0.00 0.00 0.00 -
  YoY % -97.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.05% 100.00% - - - - -
P/NAPS 0.71 0.51 0.40 0.34 0.20 0.22 0.20 23.49%
  YoY % 39.22% 27.50% 17.65% 70.00% -9.09% 10.00% -
  Horiz. % 355.00% 255.00% 200.00% 170.00% 100.00% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 -
Price 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 -
P/RPS 0.54 0.32 0.26 0.35 0.16 0.12 0.09 34.76%
  YoY % 68.75% 23.08% -25.71% 118.75% 33.33% 33.33% -
  Horiz. % 600.00% 355.56% 288.89% 388.89% 177.78% 133.33% 100.00%
P/EPS 8.30 6.95 7.45 7.33 5.22 -7.96 2.90 19.14%
  YoY % 19.42% -6.71% 1.64% 40.42% 165.58% -374.48% -
  Horiz. % 286.21% 239.66% 256.90% 252.76% 180.00% -274.48% 100.00%
EY 12.05 14.38 13.42 13.64 19.16 -12.56 34.44 -16.04%
  YoY % -16.20% 7.15% -1.61% -28.81% 252.55% -136.47% -
  Horiz. % 34.99% 41.75% 38.97% 39.61% 55.63% -36.47% 100.00%
DY 0.04 4.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.91% 100.00% - - - - -
P/NAPS 0.76 0.22 0.35 0.46 0.17 0.20 0.18 27.10%
  YoY % 245.45% -37.14% -23.91% 170.59% -15.00% 11.11% -
  Horiz. % 422.22% 122.22% 194.44% 255.56% 94.44% 111.11% 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

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers