Highlights

[PWF] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     3.99%    YoY -     -27.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 348,716 349,258 331,800 291,002 287,297 251,174 216,182 8.29%
  YoY % -0.16% 5.26% 14.02% 1.29% 14.38% 16.19% -
  Horiz. % 161.31% 161.56% 153.48% 134.61% 132.90% 116.19% 100.00%
PBT 19,145 31,478 21,569 14,881 19,893 8,936 -5,488 -
  YoY % -39.18% 45.94% 44.94% -25.19% 122.62% 262.83% -
  Horiz. % -348.86% -573.59% -393.03% -271.16% -362.49% -162.83% 100.00%
Tax -6,253 -9,578 -6,790 -4,617 -5,833 -2,701 -1,110 33.36%
  YoY % 34.72% -41.06% -47.07% 20.85% -115.94% -143.22% -
  Horiz. % 563.03% 862.43% 611.40% 415.73% 525.21% 243.22% 100.00%
NP 12,892 21,900 14,778 10,264 14,060 6,234 -6,598 -
  YoY % -41.13% 48.19% 43.99% -27.00% 125.51% 194.48% -
  Horiz. % -195.37% -331.89% -223.96% -155.55% -213.07% -94.48% 100.00%
NP to SH 14,757 22,773 14,778 10,264 14,060 6,234 -6,598 -
  YoY % -35.20% 54.10% 43.99% -27.00% 125.51% 194.48% -
  Horiz. % -223.64% -345.12% -223.96% -155.55% -213.07% -94.48% 100.00%
Tax Rate 32.66 % 30.43 % 31.48 % 31.03 % 29.32 % 30.23 % - % -
  YoY % 7.33% -3.34% 1.45% 5.83% -3.01% 0.00% -
  Horiz. % 108.04% 100.66% 104.13% 102.65% 96.99% 100.00% -
Total Cost 335,824 327,358 317,021 280,738 273,237 244,940 222,781 7.08%
  YoY % 2.59% 3.26% 12.92% 2.75% 11.55% 9.95% -
  Horiz. % 150.74% 146.94% 142.30% 126.02% 122.65% 109.95% 100.00%
Net Worth 303,445 243,300 228,958 215,152 221,027 210,808 126,742 15.65%
  YoY % 24.72% 6.26% 6.42% -2.66% 4.85% 66.33% -
  Horiz. % 239.42% 191.96% 180.65% 169.76% 174.39% 166.33% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,448 43 7,075 - - - - -
  YoY % 7,819.16% -99.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.73% 0.62% 100.00% - - - -
Div Payout % 23.37 % 0.19 % 47.88 % - % - % - % - % -
  YoY % 12,200.00% -99.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.81% 0.40% 100.00% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 303,445 243,300 228,958 215,152 221,027 210,808 126,742 15.65%
  YoY % 24.72% 6.26% 6.42% -2.66% 4.85% 66.33% -
  Horiz. % 239.42% 191.96% 180.65% 169.76% 174.39% 166.33% 100.00%
NOSH 172,412 163,288 151,627 69,854 59,576 59,719 60,353 19.11%
  YoY % 5.59% 7.69% 117.06% 17.25% -0.24% -1.05% -
  Horiz. % 285.67% 270.55% 251.23% 115.74% 98.71% 98.95% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.70 % 6.27 % 4.45 % 3.53 % 4.89 % 2.48 % -3.05 % -
  YoY % -40.99% 40.90% 26.06% -27.81% 97.18% 181.31% -
  Horiz. % -121.31% -205.57% -145.90% -115.74% -160.33% -81.31% 100.00%
ROE 4.86 % 9.36 % 6.45 % 4.77 % 6.36 % 2.96 % -5.21 % -
  YoY % -48.08% 45.12% 35.22% -25.00% 114.86% 156.81% -
  Horiz. % -93.28% -179.65% -123.80% -91.55% -122.07% -56.81% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 202.26 213.89 218.83 416.58 482.23 420.59 358.19 -9.08%
  YoY % -5.44% -2.26% -47.47% -13.61% 14.66% 17.42% -
  Horiz. % 56.47% 59.71% 61.09% 116.30% 134.63% 117.42% 100.00%
EPS 8.59 13.95 9.75 14.69 23.60 10.44 -10.93 -
  YoY % -38.42% 43.08% -33.63% -37.75% 126.05% 195.52% -
  Horiz. % -78.59% -127.63% -89.20% -134.40% -215.92% -95.52% 100.00%
DPS 2.00 0.03 4.67 0.00 0.00 0.00 0.00 -
  YoY % 6,566.67% -99.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.83% 0.64% 100.00% - - - -
NAPS 1.7600 1.4900 1.5100 3.0800 3.7100 3.5300 2.1000 -2.90%
  YoY % 18.12% -1.32% -50.97% -16.98% 5.10% 68.10% -
  Horiz. % 83.81% 70.95% 71.90% 146.67% 176.67% 168.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 200.47 200.79 190.75 167.29 165.16 144.40 124.28 8.29%
  YoY % -0.16% 5.26% 14.02% 1.29% 14.38% 16.19% -
  Horiz. % 161.31% 161.56% 153.48% 134.61% 132.89% 116.19% 100.00%
EPS 8.48 13.09 8.50 5.90 8.08 3.58 -3.79 -
  YoY % -35.22% 54.00% 44.07% -26.98% 125.70% 194.46% -
  Horiz. % -223.75% -345.38% -224.27% -155.67% -213.19% -94.46% 100.00%
DPS 1.98 0.03 4.07 0.00 0.00 0.00 0.00 -
  YoY % 6,500.00% -99.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.65% 0.74% 100.00% - - - -
NAPS 1.7445 1.3987 1.3163 1.2369 1.2707 1.2119 0.7286 15.66%
  YoY % 24.72% 6.26% 6.42% -2.66% 4.85% 66.33% -
  Horiz. % 239.43% 191.97% 180.66% 169.76% 174.40% 166.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 -
P/RPS 0.39 0.51 0.34 0.28 0.35 0.15 0.12 21.70%
  YoY % -23.53% 50.00% 21.43% -20.00% 133.33% 25.00% -
  Horiz. % 325.00% 425.00% 283.33% 233.33% 291.67% 125.00% 100.00%
P/EPS 9.23 7.89 7.59 7.83 7.20 6.08 -4.02 -
  YoY % 16.98% 3.95% -3.07% 8.75% 18.42% 251.24% -
  Horiz. % -229.60% -196.27% -188.81% -194.78% -179.10% -151.24% 100.00%
EY 10.83 12.68 13.17 12.78 13.88 16.44 -24.85 -
  YoY % -14.59% -3.72% 3.05% -7.93% -15.57% 166.16% -
  Horiz. % -43.58% -51.03% -53.00% -51.43% -55.86% -66.16% 100.00%
DY 2.53 0.02 6.31 0.00 0.00 0.00 0.00 -
  YoY % 12,550.00% -99.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.10% 0.32% 100.00% - - - -
P/NAPS 0.45 0.74 0.49 0.37 0.46 0.18 0.21 13.54%
  YoY % -39.19% 51.02% 32.43% -19.57% 155.56% -14.29% -
  Horiz. % 214.29% 352.38% 233.33% 176.19% 219.05% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 -
P/RPS 0.37 0.48 0.35 0.31 0.33 0.18 0.13 19.04%
  YoY % -22.92% 37.14% 12.90% -6.06% 83.33% 38.46% -
  Horiz. % 284.62% 369.23% 269.23% 238.46% 253.85% 138.46% 100.00%
P/EPS 8.65 7.39 7.80 8.78 6.65 7.18 -4.39 -
  YoY % 17.05% -5.26% -11.16% 32.03% -7.38% 263.55% -
  Horiz. % -197.04% -168.34% -177.68% -200.00% -151.48% -163.55% 100.00%
EY 11.57 13.54 12.82 11.39 15.03 13.92 -22.78 -
  YoY % -14.55% 5.62% 12.55% -24.22% 7.97% 161.11% -
  Horiz. % -50.79% -59.44% -56.28% -50.00% -65.98% -61.11% 100.00%
DY 2.70 0.03 6.14 0.00 0.00 0.00 0.00 -
  YoY % 8,900.00% -99.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.97% 0.49% 100.00% - - - -
P/NAPS 0.42 0.69 0.50 0.42 0.42 0.21 0.23 10.55%
  YoY % -39.13% 38.00% 19.05% 0.00% 100.00% -8.70% -
  Horiz. % 182.61% 300.00% 217.39% 182.61% 182.61% 91.30% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

519  192  593  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.06+0.01 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.76+0.01 
 VIVOCOM 0.04-0.005 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS