Highlights

[PWF] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     3,383.08%    YoY -     161.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 334,540 286,612 283,728 229,080 209,284 277,820 260,392 4.26%
  YoY % 16.72% 1.02% 23.86% 9.46% -24.67% 6.69% -
  Horiz. % 128.48% 110.07% 108.96% 87.98% 80.37% 106.69% 100.00%
PBT 21,272 18,032 22,748 5,956 -10,144 10,092 9,508 14.35%
  YoY % 17.97% -20.73% 281.93% 158.71% -200.52% 6.14% -
  Horiz. % 223.73% 189.65% 239.25% 62.64% -106.69% 106.14% 100.00%
Tax -6,360 -4,768 -5,736 -688 -880 -1,776 -4,412 6.28%
  YoY % -33.39% 16.88% -733.72% 21.82% 50.45% 59.75% -
  Horiz. % 144.15% 108.07% 130.01% 15.59% 19.95% 40.25% 100.00%
NP 14,912 13,264 17,012 5,268 -11,024 8,316 5,096 19.58%
  YoY % 12.42% -22.03% 222.93% 147.79% -232.56% 63.19% -
  Horiz. % 292.62% 260.28% 333.83% 103.38% -216.33% 163.19% 100.00%
NP to SH 14,912 13,264 17,012 6,792 -11,024 8,316 5,096 19.58%
  YoY % 12.42% -22.03% 150.47% 161.61% -232.56% 63.19% -
  Horiz. % 292.62% 260.28% 333.83% 133.28% -216.33% 163.19% 100.00%
Tax Rate 29.90 % 26.44 % 25.22 % 11.55 % - % 17.60 % 46.40 % -7.06%
  YoY % 13.09% 4.84% 118.35% 0.00% 0.00% -62.07% -
  Horiz. % 64.44% 56.98% 54.35% 24.89% 0.00% 37.93% 100.00%
Total Cost 319,628 273,348 266,716 223,812 220,308 269,504 255,296 3.81%
  YoY % 16.93% 2.49% 19.17% 1.59% -18.25% 5.57% -
  Horiz. % 125.20% 107.07% 104.47% 87.67% 86.30% 105.57% 100.00%
Net Worth 222,788 204,772 212,351 267,377 124,946 127,846 121,944 10.56%
  YoY % 8.80% -3.57% -20.58% 113.99% -2.27% 4.84% -
  Horiz. % 182.70% 167.92% 174.14% 219.26% 102.46% 104.84% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,788 204,772 212,351 267,377 124,946 127,846 121,944 10.56%
  YoY % 8.80% -3.57% -20.58% 113.99% -2.27% 4.84% -
  Horiz. % 182.70% 167.92% 174.14% 219.26% 102.46% 104.84% 100.00%
NOSH 74,262 66,055 59,649 76,832 59,783 59,741 60,972 3.34%
  YoY % 12.42% 10.74% -22.36% 28.52% 0.07% -2.02% -
  Horiz. % 121.80% 108.34% 97.83% 126.01% 98.05% 97.98% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.46 % 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 1.96 % 14.67%
  YoY % -3.67% -22.83% 160.87% 143.64% -276.25% 52.55% -
  Horiz. % 227.55% 236.22% 306.12% 117.35% -268.88% 152.55% 100.00%
ROE 6.69 % 6.48 % 8.01 % 2.54 % -8.82 % 6.50 % 4.18 % 8.15%
  YoY % 3.24% -19.10% 215.35% 128.80% -235.69% 55.50% -
  Horiz. % 160.05% 155.02% 191.63% 60.77% -211.00% 155.50% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 450.48 433.89 475.66 298.15 350.07 465.04 427.07 0.89%
  YoY % 3.82% -8.78% 59.54% -14.83% -24.72% 8.89% -
  Horiz. % 105.48% 101.60% 111.38% 69.81% 81.97% 108.89% 100.00%
EPS 20.08 20.08 28.52 8.84 -18.44 13.60 12.92 7.62%
  YoY % 0.00% -29.59% 222.62% 147.94% -235.59% 5.26% -
  Horiz. % 155.42% 155.42% 220.74% 68.42% -142.72% 105.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0000 3.1000 3.5600 3.4800 2.0900 2.1400 2.0000 6.98%
  YoY % -3.23% -12.92% 2.30% 66.51% -2.34% 7.00% -
  Horiz. % 150.00% 155.00% 178.00% 174.00% 104.50% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 192.32 164.77 163.11 131.70 120.32 159.72 149.70 4.26%
  YoY % 16.72% 1.02% 23.85% 9.46% -24.67% 6.69% -
  Horiz. % 128.47% 110.07% 108.96% 87.98% 80.37% 106.69% 100.00%
EPS 8.57 7.63 9.78 3.90 -6.34 4.78 2.93 19.57%
  YoY % 12.32% -21.98% 150.77% 161.51% -232.64% 63.14% -
  Horiz. % 292.49% 260.41% 333.79% 133.11% -216.38% 163.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2808 1.1772 1.2208 1.5371 0.7183 0.7350 0.7010 10.56%
  YoY % 8.80% -3.57% -20.58% 113.99% -2.27% 4.85% -
  Horiz. % 182.71% 167.93% 174.15% 219.27% 102.47% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.2700 1.4400 0.8250 0.4550 0.4700 0.4300 0.4300 -
P/RPS 0.28 0.33 0.17 0.15 0.13 0.09 0.10 18.70%
  YoY % -15.15% 94.12% 13.33% 15.38% 44.44% -10.00% -
  Horiz. % 280.00% 330.00% 170.00% 150.00% 130.00% 90.00% 100.00%
P/EPS 6.32 7.17 2.89 5.15 -2.55 3.09 5.14 3.50%
  YoY % -11.85% 148.10% -43.88% 301.96% -182.52% -39.88% -
  Horiz. % 122.96% 139.49% 56.23% 100.19% -49.61% 60.12% 100.00%
EY 15.81 13.94 34.57 19.43 -39.23 32.37 19.44 -3.38%
  YoY % 13.41% -59.68% 77.92% 149.53% -221.19% 66.51% -
  Horiz. % 81.33% 71.71% 177.83% 99.95% -201.80% 166.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.46 0.23 0.13 0.22 0.20 0.22 11.37%
  YoY % -8.70% 100.00% 76.92% -40.91% 10.00% -9.09% -
  Horiz. % 190.91% 209.09% 104.55% 59.09% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.3500 1.3300 0.9500 0.6800 0.4800 0.4500 0.3500 -
P/RPS 0.30 0.31 0.20 0.23 0.14 0.10 0.08 24.62%
  YoY % -3.23% 55.00% -13.04% 64.29% 40.00% 25.00% -
  Horiz. % 375.00% 387.50% 250.00% 287.50% 175.00% 125.00% 100.00%
P/EPS 6.72 6.62 3.33 7.69 -2.60 3.23 4.19 8.18%
  YoY % 1.51% 98.80% -56.70% 395.77% -180.50% -22.91% -
  Horiz. % 160.38% 158.00% 79.47% 183.53% -62.05% 77.09% 100.00%
EY 14.87 15.10 30.02 13.00 -38.42 30.93 23.88 -7.58%
  YoY % -1.52% -49.70% 130.92% 133.84% -224.22% 29.52% -
  Horiz. % 62.27% 63.23% 125.71% 54.44% -160.89% 129.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.43 0.27 0.20 0.23 0.21 0.18 16.48%
  YoY % 4.65% 59.26% 35.00% -13.04% 9.52% 16.67% -
  Horiz. % 250.00% 238.89% 150.00% 111.11% 127.78% 116.67% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers