Highlights

[PWF] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     1.21%    YoY -     43.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 374,961 348,716 349,258 331,800 291,002 287,297 251,174 6.90%
  YoY % 7.53% -0.16% 5.26% 14.02% 1.29% 14.38% -
  Horiz. % 149.28% 138.83% 139.05% 132.10% 115.86% 114.38% 100.00%
PBT 17,260 19,145 31,478 21,569 14,881 19,893 8,936 11.59%
  YoY % -9.85% -39.18% 45.94% 44.94% -25.19% 122.62% -
  Horiz. % 193.15% 214.25% 352.27% 241.38% 166.53% 222.62% 100.00%
Tax -3,869 -6,253 -9,578 -6,790 -4,617 -5,833 -2,701 6.17%
  YoY % 38.12% 34.72% -41.06% -47.07% 20.85% -115.94% -
  Horiz. % 143.24% 231.49% 354.59% 251.38% 170.93% 215.94% 100.00%
NP 13,390 12,892 21,900 14,778 10,264 14,060 6,234 13.58%
  YoY % 3.87% -41.13% 48.19% 43.99% -27.00% 125.51% -
  Horiz. % 214.78% 206.78% 351.26% 237.04% 164.63% 225.51% 100.00%
NP to SH 14,402 14,757 22,773 14,778 10,264 14,060 6,234 14.97%
  YoY % -2.40% -35.20% 54.10% 43.99% -27.00% 125.51% -
  Horiz. % 231.01% 236.70% 365.27% 237.04% 164.63% 225.51% 100.00%
Tax Rate 22.42 % 32.66 % 30.43 % 31.48 % 31.03 % 29.32 % 30.23 % -4.86%
  YoY % -31.35% 7.33% -3.34% 1.45% 5.83% -3.01% -
  Horiz. % 74.16% 108.04% 100.66% 104.13% 102.65% 96.99% 100.00%
Total Cost 361,570 335,824 327,358 317,021 280,738 273,237 244,940 6.70%
  YoY % 7.67% 2.59% 3.26% 12.92% 2.75% 11.55% -
  Horiz. % 147.62% 137.10% 133.65% 129.43% 114.62% 111.55% 100.00%
Net Worth 314,842 303,445 243,300 228,958 215,152 221,027 210,808 6.91%
  YoY % 3.76% 24.72% 6.26% 6.42% -2.66% 4.85% -
  Horiz. % 149.35% 143.94% 115.41% 108.61% 102.06% 104.85% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,638 3,448 43 7,075 - - - -
  YoY % 34.52% 7,819.16% -99.38% 0.00% 0.00% 0.00% -
  Horiz. % 65.55% 48.73% 0.62% 100.00% - - -
Div Payout % 32.21 % 23.37 % 0.19 % 47.88 % - % - % - % -
  YoY % 37.83% 12,200.00% -99.60% 0.00% 0.00% 0.00% -
  Horiz. % 67.27% 48.81% 0.40% 100.00% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 314,842 303,445 243,300 228,958 215,152 221,027 210,808 6.91%
  YoY % 3.76% 24.72% 6.26% 6.42% -2.66% 4.85% -
  Horiz. % 149.35% 143.94% 115.41% 108.61% 102.06% 104.85% 100.00%
NOSH 173,946 172,412 163,288 151,627 69,854 59,576 59,719 19.49%
  YoY % 0.89% 5.59% 7.69% 117.06% 17.25% -0.24% -
  Horiz. % 291.27% 288.71% 273.43% 253.90% 116.97% 99.76% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.57 % 3.70 % 6.27 % 4.45 % 3.53 % 4.89 % 2.48 % 6.26%
  YoY % -3.51% -40.99% 40.90% 26.06% -27.81% 97.18% -
  Horiz. % 143.95% 149.19% 252.82% 179.44% 142.34% 197.18% 100.00%
ROE 4.57 % 4.86 % 9.36 % 6.45 % 4.77 % 6.36 % 2.96 % 7.50%
  YoY % -5.97% -48.08% 45.12% 35.22% -25.00% 114.86% -
  Horiz. % 154.39% 164.19% 316.22% 217.91% 161.15% 214.86% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 215.56 202.26 213.89 218.83 416.58 482.23 420.59 -10.54%
  YoY % 6.58% -5.44% -2.26% -47.47% -13.61% 14.66% -
  Horiz. % 51.25% 48.09% 50.85% 52.03% 99.05% 114.66% 100.00%
EPS 8.28 8.59 13.95 9.75 14.69 23.60 10.44 -3.79%
  YoY % -3.61% -38.42% 43.08% -33.63% -37.75% 126.05% -
  Horiz. % 79.31% 82.28% 133.62% 93.39% 140.71% 226.05% 100.00%
DPS 2.67 2.00 0.03 4.67 0.00 0.00 0.00 -
  YoY % 33.50% 6,566.67% -99.36% 0.00% 0.00% 0.00% -
  Horiz. % 57.17% 42.83% 0.64% 100.00% - - -
NAPS 1.8100 1.7600 1.4900 1.5100 3.0800 3.7100 3.5300 -10.53%
  YoY % 2.84% 18.12% -1.32% -50.97% -16.98% 5.10% -
  Horiz. % 51.27% 49.86% 42.21% 42.78% 87.25% 105.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 215.56 200.47 200.79 190.75 167.29 165.16 144.40 6.90%
  YoY % 7.53% -0.16% 5.26% 14.02% 1.29% 14.38% -
  Horiz. % 149.28% 138.83% 139.05% 132.10% 115.85% 114.38% 100.00%
EPS 8.28 8.48 13.09 8.50 5.90 8.08 3.58 14.99%
  YoY % -2.36% -35.22% 54.00% 44.07% -26.98% 125.70% -
  Horiz. % 231.28% 236.87% 365.64% 237.43% 164.80% 225.70% 100.00%
DPS 2.67 1.98 0.03 4.07 0.00 0.00 0.00 -
  YoY % 34.85% 6,500.00% -99.26% 0.00% 0.00% 0.00% -
  Horiz. % 65.60% 48.65% 0.74% 100.00% - - -
NAPS 1.8100 1.7445 1.3987 1.3163 1.2369 1.2707 1.2119 6.91%
  YoY % 3.75% 24.72% 6.26% 6.42% -2.66% 4.85% -
  Horiz. % 149.35% 143.95% 115.41% 108.61% 102.06% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7250 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 -
P/RPS 0.34 0.39 0.51 0.34 0.28 0.35 0.15 14.61%
  YoY % -12.82% -23.53% 50.00% 21.43% -20.00% 133.33% -
  Horiz. % 226.67% 260.00% 340.00% 226.67% 186.67% 233.33% 100.00%
P/EPS 8.76 9.23 7.89 7.59 7.83 7.20 6.08 6.27%
  YoY % -5.09% 16.98% 3.95% -3.07% 8.75% 18.42% -
  Horiz. % 144.08% 151.81% 129.77% 124.84% 128.78% 118.42% 100.00%
EY 11.42 10.83 12.68 13.17 12.78 13.88 16.44 -5.89%
  YoY % 5.45% -14.59% -3.72% 3.05% -7.93% -15.57% -
  Horiz. % 69.46% 65.88% 77.13% 80.11% 77.74% 84.43% 100.00%
DY 3.68 2.53 0.02 6.31 0.00 0.00 0.00 -
  YoY % 45.45% 12,550.00% -99.68% 0.00% 0.00% 0.00% -
  Horiz. % 58.32% 40.10% 0.32% 100.00% - - -
P/NAPS 0.40 0.45 0.74 0.49 0.37 0.46 0.18 14.23%
  YoY % -11.11% -39.19% 51.02% 32.43% -19.57% 155.56% -
  Horiz. % 222.22% 250.00% 411.11% 272.22% 205.56% 255.56% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.7150 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 -
P/RPS 0.33 0.37 0.48 0.35 0.31 0.33 0.18 10.63%
  YoY % -10.81% -22.92% 37.14% 12.90% -6.06% 83.33% -
  Horiz. % 183.33% 205.56% 266.67% 194.44% 172.22% 183.33% 100.00%
P/EPS 8.64 8.65 7.39 7.80 8.78 6.65 7.18 3.13%
  YoY % -0.12% 17.05% -5.26% -11.16% 32.03% -7.38% -
  Horiz. % 120.33% 120.47% 102.92% 108.64% 122.28% 92.62% 100.00%
EY 11.58 11.57 13.54 12.82 11.39 15.03 13.92 -3.02%
  YoY % 0.09% -14.55% 5.62% 12.55% -24.22% 7.97% -
  Horiz. % 83.19% 83.12% 97.27% 92.10% 81.82% 107.97% 100.00%
DY 3.73 2.70 0.03 6.14 0.00 0.00 0.00 -
  YoY % 38.15% 8,900.00% -99.51% 0.00% 0.00% 0.00% -
  Horiz. % 60.75% 43.97% 0.49% 100.00% - - -
P/NAPS 0.40 0.42 0.69 0.50 0.42 0.42 0.21 11.33%
  YoY % -4.76% -39.13% 38.00% 19.05% 0.00% 100.00% -
  Horiz. % 190.48% 200.00% 328.57% 238.10% 200.00% 200.00% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers