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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers