Highlights

[PWF] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     1.76%    YoY -     51.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 353,682 337,186 317,870 279,470 284,246 229,626 213,318 8.79%
  YoY % 4.89% 6.08% 13.74% -1.68% 23.79% 7.64% -
  Horiz. % 165.80% 158.07% 149.01% 131.01% 133.25% 107.64% 100.00%
PBT 19,370 30,510 20,044 15,124 17,980 9,406 -2,268 -
  YoY % -36.51% 52.22% 32.53% -15.88% 91.15% 514.73% -
  Horiz. % -854.06% -1,345.24% -883.77% -666.84% -792.77% -414.73% 100.00%
Tax -6,072 -9,152 -5,442 -5,254 -4,388 -3,310 -958 36.02%
  YoY % 33.65% -68.17% -3.58% -19.74% -32.57% -245.51% -
  Horiz. % 633.82% 955.32% 568.06% 548.43% 458.04% 345.51% 100.00%
NP 13,298 21,358 14,602 9,870 13,592 6,096 -3,226 -
  YoY % -37.74% 46.27% 47.94% -27.38% 122.97% 288.96% -
  Horiz. % -412.21% -662.06% -452.63% -305.95% -421.33% -188.96% 100.00%
NP to SH 15,092 22,058 14,602 9,870 13,592 6,858 -3,226 -
  YoY % -31.58% 51.06% 47.94% -27.38% 98.19% 312.59% -
  Horiz. % -467.82% -683.76% -452.63% -305.95% -421.33% -212.59% 100.00%
Tax Rate 31.35 % 30.00 % 27.15 % 34.74 % 24.40 % 35.19 % - % -
  YoY % 4.50% 10.50% -21.85% 42.38% -30.66% 0.00% -
  Horiz. % 89.09% 85.25% 77.15% 98.72% 69.34% 100.00% -
Total Cost 340,384 315,828 303,268 269,600 270,654 223,530 216,544 7.83%
  YoY % 7.78% 4.14% 12.49% -0.39% 21.08% 3.23% -
  Horiz. % 157.19% 145.85% 140.05% 124.50% 124.99% 103.23% 100.00%
Net Worth 305,008 240,187 453,886 208,947 214,798 209,363 128,442 15.50%
  YoY % 26.99% -47.08% 117.23% -2.72% 2.60% 63.00% -
  Horiz. % 237.47% 187.00% 353.38% 162.68% 167.23% 163.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,169 65 4,479 - - - - -
  YoY % 7,809.83% -98.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.42% 1.46% 100.00% - - - -
Div Payout % 34.25 % 0.30 % 30.67 % - % - % - % - % -
  YoY % 11,316.67% -99.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.67% 0.98% 100.00% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 305,008 240,187 453,886 208,947 214,798 209,363 128,442 15.50%
  YoY % 26.99% -47.08% 117.23% -2.72% 2.60% 63.00% -
  Horiz. % 237.47% 187.00% 353.38% 162.68% 167.23% 163.00% 100.00%
NOSH 172,321 163,392 149,304 68,732 59,666 59,647 59,740 19.30%
  YoY % 5.46% 9.44% 117.23% 15.19% 0.03% -0.16% -
  Horiz. % 288.45% 273.50% 249.92% 115.05% 99.88% 99.84% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.76 % 6.33 % 4.59 % 3.53 % 4.78 % 2.65 % -1.51 % -
  YoY % -40.60% 37.91% 30.03% -26.15% 80.38% 275.50% -
  Horiz. % -249.01% -419.21% -303.97% -233.77% -316.56% -175.50% 100.00%
ROE 4.95 % 9.18 % 3.22 % 4.72 % 6.33 % 3.28 % -2.51 % -
  YoY % -46.08% 185.09% -31.78% -25.43% 92.99% 230.68% -
  Horiz. % -197.21% -365.74% -128.29% -188.05% -252.19% -130.68% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 205.25 206.37 212.90 406.60 476.39 384.97 357.07 -8.81%
  YoY % -0.54% -3.07% -47.64% -14.65% 23.75% 7.81% -
  Horiz. % 57.48% 57.80% 59.62% 113.87% 133.42% 107.81% 100.00%
EPS 9.12 13.50 9.78 14.36 22.78 10.22 -5.40 -
  YoY % -32.44% 38.04% -31.89% -36.96% 122.90% 289.26% -
  Horiz. % -168.89% -250.00% -181.11% -265.93% -421.85% -189.26% 100.00%
DPS 3.00 0.04 3.00 0.00 0.00 0.00 0.00 -
  YoY % 7,400.00% -98.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 1.33% 100.00% - - - -
NAPS 1.7700 1.4700 3.0400 3.0400 3.6000 3.5100 2.1500 -3.19%
  YoY % 20.41% -51.64% 0.00% -15.56% 2.56% 63.26% -
  Horiz. % 82.33% 68.37% 141.40% 141.40% 167.44% 163.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 203.33 193.85 182.74 160.66 163.41 132.01 122.63 8.79%
  YoY % 4.89% 6.08% 13.74% -1.68% 23.79% 7.65% -
  Horiz. % 165.81% 158.08% 149.02% 131.01% 133.25% 107.65% 100.00%
EPS 8.68 12.68 8.39 5.67 7.81 3.94 -1.85 -
  YoY % -31.55% 51.13% 47.97% -27.40% 98.22% 312.97% -
  Horiz. % -469.19% -685.41% -453.51% -306.49% -422.16% -212.97% 100.00%
DPS 2.97 0.04 2.58 0.00 0.00 0.00 0.00 -
  YoY % 7,325.00% -98.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.12% 1.55% 100.00% - - - -
NAPS 1.7535 1.3808 2.6094 1.2012 1.2349 1.2036 0.7384 15.50%
  YoY % 26.99% -47.08% 117.23% -2.73% 2.60% 63.00% -
  Horiz. % 237.47% 187.00% 353.39% 162.68% 167.24% 163.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 -
P/RPS 0.43 0.51 0.72 0.30 0.26 0.18 0.13 22.05%
  YoY % -15.69% -29.17% 140.00% 15.38% 44.44% 38.46% -
  Horiz. % 330.77% 392.31% 553.85% 230.77% 200.00% 138.46% 100.00%
P/EPS 10.05 7.78 15.75 8.50 5.36 6.00 -8.89 -
  YoY % 29.18% -50.60% 85.29% 58.58% -10.67% 167.49% -
  Horiz. % -113.05% -87.51% -177.17% -95.61% -60.29% -67.49% 100.00%
EY 9.95 12.86 6.35 11.77 18.67 16.66 -11.25 -
  YoY % -22.63% 102.52% -46.05% -36.96% 12.06% 248.09% -
  Horiz. % -88.44% -114.31% -56.44% -104.62% -165.96% -148.09% 100.00%
DY 3.41 0.04 1.95 0.00 0.00 0.00 0.00 -
  YoY % 8,425.00% -97.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.87% 2.05% 100.00% - - - -
P/NAPS 0.50 0.71 0.51 0.40 0.34 0.20 0.22 14.66%
  YoY % -29.58% 39.22% 27.50% 17.65% 70.00% -9.09% -
  Horiz. % 227.27% 322.73% 231.82% 181.82% 154.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 -
Price 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 -
P/RPS 0.41 0.54 0.32 0.26 0.35 0.16 0.12 22.71%
  YoY % -24.07% 68.75% 23.08% -25.71% 118.75% 33.33% -
  Horiz. % 341.67% 450.00% 266.67% 216.67% 291.67% 133.33% 100.00%
P/EPS 9.59 8.30 6.95 7.45 7.33 5.22 -7.96 -
  YoY % 15.54% 19.42% -6.71% 1.64% 40.42% 165.58% -
  Horiz. % -120.48% -104.27% -87.31% -93.59% -92.09% -65.58% 100.00%
EY 10.43 12.05 14.38 13.42 13.64 19.16 -12.56 -
  YoY % -13.44% -16.20% 7.15% -1.61% -28.81% 252.55% -
  Horiz. % -83.04% -95.94% -114.49% -106.85% -108.60% -152.55% 100.00%
DY 3.57 0.04 4.41 0.00 0.00 0.00 0.00 -
  YoY % 8,825.00% -99.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.95% 0.91% 100.00% - - - -
P/NAPS 0.47 0.76 0.22 0.35 0.46 0.17 0.20 15.30%
  YoY % -38.16% 245.45% -37.14% -23.91% 170.59% -15.00% -
  Horiz. % 235.00% 380.00% 110.00% 175.00% 230.00% 85.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers