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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers