Highlights

[PWF] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -2.08%    YoY -     47.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 350,660 353,682 337,186 317,870 279,470 284,246 229,626 7.31%
  YoY % -0.85% 4.89% 6.08% 13.74% -1.68% 23.79% -
  Horiz. % 152.71% 154.03% 146.84% 138.43% 121.71% 123.79% 100.00%
PBT 11,086 19,370 30,510 20,044 15,124 17,980 9,406 2.78%
  YoY % -42.77% -36.51% 52.22% 32.53% -15.88% 91.15% -
  Horiz. % 117.86% 205.93% 324.37% 213.10% 160.79% 191.15% 100.00%
Tax -500 -6,072 -9,152 -5,442 -5,254 -4,388 -3,310 -27.01%
  YoY % 91.77% 33.65% -68.17% -3.58% -19.74% -32.57% -
  Horiz. % 15.11% 183.44% 276.50% 164.41% 158.73% 132.57% 100.00%
NP 10,586 13,298 21,358 14,602 9,870 13,592 6,096 9.63%
  YoY % -20.39% -37.74% 46.27% 47.94% -27.38% 122.97% -
  Horiz. % 173.65% 218.14% 350.36% 239.53% 161.91% 222.97% 100.00%
NP to SH 11,396 15,092 22,058 14,602 9,870 13,592 6,858 8.83%
  YoY % -24.49% -31.58% 51.06% 47.94% -27.38% 98.19% -
  Horiz. % 166.17% 220.06% 321.64% 212.92% 143.92% 198.19% 100.00%
Tax Rate 4.51 % 31.35 % 30.00 % 27.15 % 34.74 % 24.40 % 35.19 % -28.98%
  YoY % -85.61% 4.50% 10.50% -21.85% 42.38% -30.66% -
  Horiz. % 12.82% 89.09% 85.25% 77.15% 98.72% 69.34% 100.00%
Total Cost 340,074 340,384 315,828 303,268 269,600 270,654 223,530 7.24%
  YoY % -0.09% 7.78% 4.14% 12.49% -0.39% 21.08% -
  Horiz. % 152.14% 152.28% 141.29% 135.67% 120.61% 121.08% 100.00%
Net Worth 314,842 305,008 240,187 453,886 208,947 214,798 209,363 7.03%
  YoY % 3.22% 26.99% -47.08% 117.23% -2.72% 2.60% -
  Horiz. % 150.38% 145.68% 114.72% 216.79% 99.80% 102.60% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 3,478 5,169 65 4,479 - - - -
  YoY % -32.70% 7,809.83% -98.54% 0.00% 0.00% 0.00% -
  Horiz. % 77.67% 115.42% 1.46% 100.00% - - -
Div Payout % 30.53 % 34.25 % 0.30 % 30.67 % - % - % - % -
  YoY % -10.86% 11,316.67% -99.02% 0.00% 0.00% 0.00% -
  Horiz. % 99.54% 111.67% 0.98% 100.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 314,842 305,008 240,187 453,886 208,947 214,798 209,363 7.03%
  YoY % 3.22% 26.99% -47.08% 117.23% -2.72% 2.60% -
  Horiz. % 150.38% 145.68% 114.72% 216.79% 99.80% 102.60% 100.00%
NOSH 173,946 172,321 163,392 149,304 68,732 59,666 59,647 19.52%
  YoY % 0.94% 5.46% 9.44% 117.23% 15.19% 0.03% -
  Horiz. % 291.62% 288.90% 273.93% 250.31% 115.23% 100.03% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.02 % 3.76 % 6.33 % 4.59 % 3.53 % 4.78 % 2.65 % 2.20%
  YoY % -19.68% -40.60% 37.91% 30.03% -26.15% 80.38% -
  Horiz. % 113.96% 141.89% 238.87% 173.21% 133.21% 180.38% 100.00%
ROE 3.62 % 4.95 % 9.18 % 3.22 % 4.72 % 6.33 % 3.28 % 1.66%
  YoY % -26.87% -46.08% 185.09% -31.78% -25.43% 92.99% -
  Horiz. % 110.37% 150.91% 279.88% 98.17% 143.90% 192.99% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 201.59 205.25 206.37 212.90 406.60 476.39 384.97 -10.22%
  YoY % -1.78% -0.54% -3.07% -47.64% -14.65% 23.75% -
  Horiz. % 52.37% 53.32% 53.61% 55.30% 105.62% 123.75% 100.00%
EPS 6.56 9.12 13.50 9.78 14.36 22.78 10.22 -7.12%
  YoY % -28.07% -32.44% 38.04% -31.89% -36.96% 122.90% -
  Horiz. % 64.19% 89.24% 132.09% 95.69% 140.51% 222.90% 100.00%
DPS 2.00 3.00 0.04 3.00 0.00 0.00 0.00 -
  YoY % -33.33% 7,400.00% -98.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 1.33% 100.00% - - -
NAPS 1.8100 1.7700 1.4700 3.0400 3.0400 3.6000 3.5100 -10.45%
  YoY % 2.26% 20.41% -51.64% 0.00% -15.56% 2.56% -
  Horiz. % 51.57% 50.43% 41.88% 86.61% 86.61% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 201.59 203.33 193.85 182.74 160.66 163.41 132.01 7.31%
  YoY % -0.86% 4.89% 6.08% 13.74% -1.68% 23.79% -
  Horiz. % 152.71% 154.03% 146.84% 138.43% 121.70% 123.79% 100.00%
EPS 6.56 8.68 12.68 8.39 5.67 7.81 3.94 8.86%
  YoY % -24.42% -31.55% 51.13% 47.97% -27.40% 98.22% -
  Horiz. % 166.50% 220.30% 321.83% 212.94% 143.91% 198.22% 100.00%
DPS 2.00 2.97 0.04 2.58 0.00 0.00 0.00 -
  YoY % -32.66% 7,325.00% -98.45% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 115.12% 1.55% 100.00% - - -
NAPS 1.8100 1.7535 1.3808 2.6094 1.2012 1.2349 1.2036 7.03%
  YoY % 3.22% 26.99% -47.08% 117.23% -2.73% 2.60% -
  Horiz. % 150.38% 145.69% 114.72% 216.80% 99.80% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7250 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 -
P/RPS 0.36 0.43 0.51 0.72 0.30 0.26 0.18 12.24%
  YoY % -16.28% -15.69% -29.17% 140.00% 15.38% 44.44% -
  Horiz. % 200.00% 238.89% 283.33% 400.00% 166.67% 144.44% 100.00%
P/EPS 11.07 10.05 7.78 15.75 8.50 5.36 6.00 10.74%
  YoY % 10.15% 29.18% -50.60% 85.29% 58.58% -10.67% -
  Horiz. % 184.50% 167.50% 129.67% 262.50% 141.67% 89.33% 100.00%
EY 9.04 9.95 12.86 6.35 11.77 18.67 16.66 -9.68%
  YoY % -9.15% -22.63% 102.52% -46.05% -36.96% 12.06% -
  Horiz. % 54.26% 59.72% 77.19% 38.12% 70.65% 112.06% 100.00%
DY 2.76 3.41 0.04 1.95 0.00 0.00 0.00 -
  YoY % -19.06% 8,425.00% -97.95% 0.00% 0.00% 0.00% -
  Horiz. % 141.54% 174.87% 2.05% 100.00% - - -
P/NAPS 0.40 0.50 0.71 0.51 0.40 0.34 0.20 12.24%
  YoY % -20.00% -29.58% 39.22% 27.50% 17.65% 70.00% -
  Horiz. % 200.00% 250.00% 355.00% 255.00% 200.00% 170.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.7600 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 -
P/RPS 0.38 0.41 0.54 0.32 0.26 0.35 0.16 15.50%
  YoY % -7.32% -24.07% 68.75% 23.08% -25.71% 118.75% -
  Horiz. % 237.50% 256.25% 337.50% 200.00% 162.50% 218.75% 100.00%
P/EPS 11.60 9.59 8.30 6.95 7.45 7.33 5.22 14.23%
  YoY % 20.96% 15.54% 19.42% -6.71% 1.64% 40.42% -
  Horiz. % 222.22% 183.72% 159.00% 133.14% 142.72% 140.42% 100.00%
EY 8.62 10.43 12.05 14.38 13.42 13.64 19.16 -12.46%
  YoY % -17.35% -13.44% -16.20% 7.15% -1.61% -28.81% -
  Horiz. % 44.99% 54.44% 62.89% 75.05% 70.04% 71.19% 100.00%
DY 2.63 3.57 0.04 4.41 0.00 0.00 0.00 -
  YoY % -26.33% 8,825.00% -99.09% 0.00% 0.00% 0.00% -
  Horiz. % 59.64% 80.95% 0.91% 100.00% - - -
P/NAPS 0.42 0.47 0.76 0.22 0.35 0.46 0.17 16.26%
  YoY % -10.64% -38.16% 245.45% -37.14% -23.91% 170.59% -
  Horiz. % 247.06% 276.47% 447.06% 129.41% 205.88% 270.59% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers