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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

322  267  423  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.045+0.015 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.655-0.01 
 EKOVEST 0.385+0.005 
 HSI-C9J 0.18-0.025 
 REACH 0.040.00 
 SAPNRG 0.0750.00 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers