Highlights

[PWF] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     3.44%    YoY -     125.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 349,258 331,800 291,002 287,297 251,174 216,182 268,524 4.47%
  YoY % 5.26% 14.02% 1.29% 14.38% 16.19% -19.49% -
  Horiz. % 130.07% 123.56% 108.37% 106.99% 93.54% 80.51% 100.00%
PBT 31,478 21,569 14,881 19,893 8,936 -5,488 8,590 24.14%
  YoY % 45.94% 44.94% -25.19% 122.62% 262.83% -163.88% -
  Horiz. % 366.43% 251.08% 173.23% 231.57% 104.02% -63.88% 100.00%
Tax -9,578 -6,790 -4,617 -5,833 -2,701 -1,110 -1,313 39.22%
  YoY % -41.06% -47.07% 20.85% -115.94% -143.22% 15.43% -
  Horiz. % 729.34% 517.06% 351.57% 444.16% 205.69% 84.57% 100.00%
NP 21,900 14,778 10,264 14,060 6,234 -6,598 7,277 20.14%
  YoY % 48.19% 43.99% -27.00% 125.51% 194.48% -190.67% -
  Horiz. % 300.93% 203.08% 141.04% 193.20% 85.67% -90.67% 100.00%
NP to SH 22,773 14,778 10,264 14,060 6,234 -6,598 7,277 20.92%
  YoY % 54.10% 43.99% -27.00% 125.51% 194.48% -190.67% -
  Horiz. % 312.94% 203.08% 141.04% 193.20% 85.67% -90.67% 100.00%
Tax Rate 30.43 % 31.48 % 31.03 % 29.32 % 30.23 % - % 15.29 % 12.14%
  YoY % -3.34% 1.45% 5.83% -3.01% 0.00% 0.00% -
  Horiz. % 199.02% 205.89% 202.94% 191.76% 197.71% 0.00% 100.00%
Total Cost 327,358 317,021 280,738 273,237 244,940 222,781 261,246 3.83%
  YoY % 3.26% 12.92% 2.75% 11.55% 9.95% -14.72% -
  Horiz. % 125.31% 121.35% 107.46% 104.59% 93.76% 85.28% 100.00%
Net Worth 243,300 228,958 215,152 221,027 210,808 126,742 119,170 12.62%
  YoY % 6.26% 6.42% -2.66% 4.85% 66.33% 6.35% -
  Horiz. % 204.16% 192.13% 180.54% 185.47% 176.90% 106.35% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 43 7,075 - - - - - -
  YoY % -99.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.62% 100.00% - - - - -
Div Payout % 0.19 % 47.88 % - % - % - % - % - % -
  YoY % -99.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.40% 100.00% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 243,300 228,958 215,152 221,027 210,808 126,742 119,170 12.62%
  YoY % 6.26% 6.42% -2.66% 4.85% 66.33% 6.35% -
  Horiz. % 204.16% 192.13% 180.54% 185.47% 176.90% 106.35% 100.00%
NOSH 163,288 151,627 69,854 59,576 59,719 60,353 59,585 18.28%
  YoY % 7.69% 117.06% 17.25% -0.24% -1.05% 1.29% -
  Horiz. % 274.04% 254.47% 117.24% 99.99% 100.22% 101.29% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.27 % 4.45 % 3.53 % 4.89 % 2.48 % -3.05 % 2.71 % 14.99%
  YoY % 40.90% 26.06% -27.81% 97.18% 181.31% -212.55% -
  Horiz. % 231.37% 164.21% 130.26% 180.44% 91.51% -112.55% 100.00%
ROE 9.36 % 6.45 % 4.77 % 6.36 % 2.96 % -5.21 % 6.11 % 7.36%
  YoY % 45.12% 35.22% -25.00% 114.86% 156.81% -185.27% -
  Horiz. % 153.19% 105.56% 78.07% 104.09% 48.45% -85.27% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 213.89 218.83 416.58 482.23 420.59 358.19 450.66 -11.67%
  YoY % -2.26% -47.47% -13.61% 14.66% 17.42% -20.52% -
  Horiz. % 47.46% 48.56% 92.44% 107.01% 93.33% 79.48% 100.00%
EPS 13.95 9.75 14.69 23.60 10.44 -10.93 9.87 5.93%
  YoY % 43.08% -33.63% -37.75% 126.05% 195.52% -210.74% -
  Horiz. % 141.34% 98.78% 148.83% 239.11% 105.78% -110.74% 100.00%
DPS 0.03 4.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.64% 100.00% - - - - -
NAPS 1.4900 1.5100 3.0800 3.7100 3.5300 2.1000 2.0000 -4.78%
  YoY % -1.32% -50.97% -16.98% 5.10% 68.10% 5.00% -
  Horiz. % 74.50% 75.50% 154.00% 185.50% 176.50% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 200.79 190.75 167.29 165.16 144.40 124.28 154.37 4.48%
  YoY % 5.26% 14.02% 1.29% 14.38% 16.19% -19.49% -
  Horiz. % 130.07% 123.57% 108.37% 106.99% 93.54% 80.51% 100.00%
EPS 13.09 8.50 5.90 8.08 3.58 -3.79 4.18 20.93%
  YoY % 54.00% 44.07% -26.98% 125.70% 194.46% -190.67% -
  Horiz. % 313.16% 203.35% 141.15% 193.30% 85.65% -90.67% 100.00%
DPS 0.03 4.07 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.74% 100.00% - - - - -
NAPS 1.3987 1.3163 1.2369 1.2707 1.2119 0.7286 0.6851 12.62%
  YoY % 6.26% 6.42% -2.66% 4.85% 66.33% 6.35% -
  Horiz. % 204.16% 192.13% 180.54% 185.48% 176.89% 106.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 -
P/RPS 0.51 0.34 0.28 0.35 0.15 0.12 0.10 31.17%
  YoY % 50.00% 21.43% -20.00% 133.33% 25.00% 20.00% -
  Horiz. % 510.00% 340.00% 280.00% 350.00% 150.00% 120.00% 100.00%
P/EPS 7.89 7.59 7.83 7.20 6.08 -4.02 3.68 13.54%
  YoY % 3.95% -3.07% 8.75% 18.42% 251.24% -209.24% -
  Horiz. % 214.40% 206.25% 212.77% 195.65% 165.22% -109.24% 100.00%
EY 12.68 13.17 12.78 13.88 16.44 -24.85 27.14 -11.90%
  YoY % -3.72% 3.05% -7.93% -15.57% 166.16% -191.56% -
  Horiz. % 46.72% 48.53% 47.09% 51.14% 60.57% -91.56% 100.00%
DY 0.02 6.31 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.32% 100.00% - - - - -
P/NAPS 0.74 0.49 0.37 0.46 0.18 0.21 0.23 21.48%
  YoY % 51.02% 32.43% -19.57% 155.56% -14.29% -8.70% -
  Horiz. % 321.74% 213.04% 160.87% 200.00% 78.26% 91.30% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 -
P/RPS 0.48 0.35 0.31 0.33 0.18 0.13 0.09 32.15%
  YoY % 37.14% 12.90% -6.06% 83.33% 38.46% 44.44% -
  Horiz. % 533.33% 388.89% 344.44% 366.67% 200.00% 144.44% 100.00%
P/EPS 7.39 7.80 8.78 6.65 7.18 -4.39 3.44 13.58%
  YoY % -5.26% -11.16% 32.03% -7.38% 263.55% -227.62% -
  Horiz. % 214.83% 226.74% 255.23% 193.31% 208.72% -127.62% 100.00%
EY 13.54 12.82 11.39 15.03 13.92 -22.78 29.08 -11.95%
  YoY % 5.62% 12.55% -24.22% 7.97% 161.11% -178.34% -
  Horiz. % 46.56% 44.09% 39.17% 51.69% 47.87% -78.34% 100.00%
DY 0.03 6.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.49% 100.00% - - - - -
P/NAPS 0.69 0.50 0.42 0.42 0.21 0.23 0.21 21.91%
  YoY % 38.00% 19.05% 0.00% 100.00% -8.70% 9.52% -
  Horiz. % 328.57% 238.10% 200.00% 200.00% 100.00% 109.52% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

204  591  544  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.76+0.16 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.1750.00 
 KGROUP-OR 0.0050.00 
 MAHSING 1.02-0.02 
 XOX 0.11+0.005 
 KANGER 0.1750.00 
 AT 0.085+0.005 
 ESCERAM-WB 0.40-0.115 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS