Highlights

[PWF] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -12.63%    YoY -     113.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 361,474 351,672 353,760 326,444 285,360 279,745 259,142 5.70%
  YoY % 2.79% -0.59% 8.37% 14.40% 2.01% 7.95% -
  Horiz. % 139.49% 135.71% 136.51% 125.97% 110.12% 107.95% 100.00%
PBT 8,262 22,116 25,542 19,834 9,424 16,413 9,192 -1.76%
  YoY % -62.64% -13.41% 28.78% 110.46% -42.58% 78.56% -
  Horiz. % 89.88% 240.60% 277.87% 215.77% 102.52% 178.56% 100.00%
Tax -2,380 -9,143 -8,950 -6,922 -3,363 -4,753 -3,864 -7.76%
  YoY % 73.97% -2.16% -29.30% -105.83% 29.24% -23.01% -
  Horiz. % 61.59% 236.62% 231.63% 179.14% 87.03% 123.01% 100.00%
NP 5,882 12,973 16,592 12,912 6,061 11,660 5,328 1.66%
  YoY % -54.66% -21.81% 28.50% 113.03% -48.02% 118.84% -
  Horiz. % 110.40% 243.49% 311.41% 242.34% 113.76% 218.84% 100.00%
NP to SH 6,555 14,362 16,592 12,912 6,061 11,660 5,328 3.51%
  YoY % -54.36% -13.44% 28.50% 113.03% -48.02% 118.84% -
  Horiz. % 123.03% 269.56% 311.41% 242.34% 113.76% 218.84% 100.00%
Tax Rate 28.81 % 41.34 % 35.04 % 34.90 % 35.69 % 28.96 % 42.04 % -6.10%
  YoY % -30.31% 17.98% 0.40% -2.21% 23.24% -31.11% -
  Horiz. % 68.53% 98.33% 83.35% 83.02% 84.90% 68.89% 100.00%
Total Cost 355,592 338,699 337,168 313,532 279,299 268,085 253,814 5.78%
  YoY % 4.99% 0.45% 7.54% 12.26% 4.18% 5.62% -
  Horiz. % 140.10% 133.44% 132.84% 123.53% 110.04% 105.62% 100.00%
Net Worth 309,624 303,357 296,568 219,029 204,878 222,115 208,409 6.82%
  YoY % 2.07% 2.29% 35.40% 6.91% -7.76% 6.58% -
  Horiz. % 148.56% 145.56% 142.30% 105.10% 98.31% 106.58% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,478 7,756 3,370 5,360 4,268 4,725 - -
  YoY % -55.15% 130.15% -37.14% 25.60% -9.68% 0.00% -
  Horiz. % 73.61% 164.12% 71.31% 113.44% 90.32% 100.00% -
Div Payout % 53.07 % 54.01 % 20.31 % 41.52 % 70.42 % 40.53 % - % -
  YoY % -1.74% 165.93% -51.08% -41.04% 73.75% 0.00% -
  Horiz. % 130.94% 133.26% 50.11% 102.44% 173.75% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 309,624 303,357 296,568 219,029 204,878 222,115 208,409 6.82%
  YoY % 2.07% 2.29% 35.40% 6.91% -7.76% 6.58% -
  Horiz. % 148.56% 145.56% 142.30% 105.10% 98.31% 106.58% 100.00%
NOSH 173,946 172,362 168,505 153,167 71,138 59,073 59,716 19.50%
  YoY % 0.92% 2.29% 10.01% 115.31% 20.42% -1.08% -
  Horiz. % 291.29% 288.63% 282.18% 256.49% 119.13% 98.92% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.63 % 3.69 % 4.69 % 3.96 % 2.12 % 4.17 % 2.06 % -3.83%
  YoY % -55.83% -21.32% 18.43% 86.79% -49.16% 102.43% -
  Horiz. % 79.13% 179.13% 227.67% 192.23% 102.91% 202.43% 100.00%
ROE 2.12 % 4.73 % 5.59 % 5.90 % 2.96 % 5.25 % 2.56 % -3.09%
  YoY % -55.18% -15.38% -5.25% 99.32% -43.62% 105.08% -
  Horiz. % 82.81% 184.77% 218.36% 230.47% 115.62% 205.08% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 207.81 204.03 209.94 213.13 401.13 473.56 433.96 -11.54%
  YoY % 1.85% -2.82% -1.50% -46.87% -15.29% 9.13% -
  Horiz. % 47.89% 47.02% 48.38% 49.11% 92.43% 109.13% 100.00%
EPS 3.77 8.34 10.81 8.43 8.52 16.45 8.93 -13.38%
  YoY % -54.80% -22.85% 28.23% -1.06% -48.21% 84.21% -
  Horiz. % 42.22% 93.39% 121.05% 94.40% 95.41% 184.21% 100.00%
DPS 2.00 4.50 2.00 3.50 6.00 8.00 0.00 -
  YoY % -55.56% 125.00% -42.86% -41.67% -25.00% 0.00% -
  Horiz. % 25.00% 56.25% 25.00% 43.75% 75.00% 100.00% -
NAPS 1.7800 1.7600 1.7600 1.4300 2.8800 3.7600 3.4900 -10.61%
  YoY % 1.14% 0.00% 23.08% -50.35% -23.40% 7.74% -
  Horiz. % 51.00% 50.43% 50.43% 40.97% 82.52% 107.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 207.81 202.17 203.37 187.67 164.05 160.82 148.98 5.70%
  YoY % 2.79% -0.59% 8.37% 14.40% 2.01% 7.95% -
  Horiz. % 139.49% 135.70% 136.51% 125.97% 110.12% 107.95% 100.00%
EPS 3.77 8.26 9.54 7.42 3.48 6.70 3.06 3.54%
  YoY % -54.36% -13.42% 28.57% 113.22% -48.06% 118.95% -
  Horiz. % 123.20% 269.93% 311.76% 242.48% 113.73% 218.95% 100.00%
DPS 2.00 4.46 1.94 3.08 2.45 2.72 0.00 -
  YoY % -55.16% 129.90% -37.01% 25.71% -9.93% 0.00% -
  Horiz. % 73.53% 163.97% 71.32% 113.24% 90.07% 100.00% -
NAPS 1.7800 1.7440 1.7049 1.2592 1.1778 1.2769 1.1981 6.82%
  YoY % 2.06% 2.29% 35.40% 6.91% -7.76% 6.58% -
  Horiz. % 148.57% 145.56% 142.30% 105.10% 98.31% 106.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7050 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 -
P/RPS 0.34 0.37 0.48 0.34 0.31 0.31 0.19 10.18%
  YoY % -8.11% -22.92% 41.18% 9.68% 0.00% 63.16% -
  Horiz. % 178.95% 194.74% 252.63% 178.95% 163.16% 163.16% 100.00%
P/EPS 18.71 8.94 10.26 8.60 14.67 7.50 9.41 12.13%
  YoY % 109.28% -12.87% 19.30% -41.38% 95.60% -20.30% -
  Horiz. % 198.83% 95.01% 109.03% 91.39% 155.90% 79.70% 100.00%
EY 5.35 11.18 9.75 11.63 6.82 13.34 10.62 -10.79%
  YoY % -52.15% 14.67% -16.17% 70.53% -48.88% 25.61% -
  Horiz. % 50.38% 105.27% 91.81% 109.51% 64.22% 125.61% 100.00%
DY 2.84 6.04 1.98 4.83 4.80 5.41 0.00 -
  YoY % -52.98% 205.05% -59.01% 0.62% -11.28% 0.00% -
  Horiz. % 52.50% 111.65% 36.60% 89.28% 88.72% 100.00% -
P/NAPS 0.40 0.42 0.57 0.51 0.43 0.39 0.24 8.88%
  YoY % -4.76% -26.32% 11.76% 18.60% 10.26% 62.50% -
  Horiz. % 166.67% 175.00% 237.50% 212.50% 179.17% 162.50% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 -
Price 0.6950 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 -
P/RPS 0.33 0.41 0.49 0.41 0.32 0.31 0.18 10.63%
  YoY % -19.51% -16.33% 19.51% 28.13% 3.23% 72.22% -
  Horiz. % 183.33% 227.78% 272.22% 227.78% 177.78% 172.22% 100.00%
P/EPS 18.44 10.14 10.46 10.38 15.14 7.45 8.97 12.76%
  YoY % 81.85% -3.06% 0.77% -31.44% 103.22% -16.95% -
  Horiz. % 205.57% 113.04% 116.61% 115.72% 168.78% 83.05% 100.00%
EY 5.42 9.86 9.56 9.63 6.60 13.43 11.15 -11.32%
  YoY % -45.03% 3.14% -0.73% 45.91% -50.86% 20.45% -
  Horiz. % 48.61% 88.43% 85.74% 86.37% 59.19% 120.45% 100.00%
DY 2.88 5.33 1.94 4.00 4.65 5.44 0.00 -
  YoY % -45.97% 174.74% -51.50% -13.98% -14.52% 0.00% -
  Horiz. % 52.94% 97.98% 35.66% 73.53% 85.48% 100.00% -
P/NAPS 0.39 0.48 0.59 0.61 0.45 0.39 0.23 9.20%
  YoY % -18.75% -18.64% -3.28% 35.56% 15.38% 69.57% -
  Horiz. % 169.57% 208.70% 256.52% 265.22% 195.65% 169.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

312  372  597  1112 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 DOLPHIN-WB 0.03+0.025 
 CONNECT 0.16+0.02 
 MTOUCHE 0.055+0.005 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 
 DOLPHIN 0.080.00 
 PRESBHD 0.585+0.02 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS