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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers