Highlights

[PWF] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     219.29%    YoY -     150.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 334,808 334,540 286,612 283,728 229,080 209,284 277,820 3.16%
  YoY % 0.08% 16.72% 1.02% 23.86% 9.46% -24.67% -
  Horiz. % 120.51% 120.42% 103.16% 102.13% 82.46% 75.33% 100.00%
PBT 29,528 21,272 18,032 22,748 5,956 -10,144 10,092 19.57%
  YoY % 38.81% 17.97% -20.73% 281.93% 158.71% -200.52% -
  Horiz. % 292.59% 210.78% 178.68% 225.41% 59.02% -100.52% 100.00%
Tax -7,852 -6,360 -4,768 -5,736 -688 -880 -1,776 28.08%
  YoY % -23.46% -33.39% 16.88% -733.72% 21.82% 50.45% -
  Horiz. % 442.12% 358.11% 268.47% 322.97% 38.74% 49.55% 100.00%
NP 21,676 14,912 13,264 17,012 5,268 -11,024 8,316 17.30%
  YoY % 45.36% 12.42% -22.03% 222.93% 147.79% -232.56% -
  Horiz. % 260.65% 179.32% 159.50% 204.57% 63.35% -132.56% 100.00%
NP to SH 21,676 14,912 13,264 17,012 6,792 -11,024 8,316 17.30%
  YoY % 45.36% 12.42% -22.03% 150.47% 161.61% -232.56% -
  Horiz. % 260.65% 179.32% 159.50% 204.57% 81.67% -132.56% 100.00%
Tax Rate 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % - % 17.60 % 7.11%
  YoY % -11.07% 13.09% 4.84% 118.35% 0.00% 0.00% -
  Horiz. % 151.08% 169.89% 150.23% 143.30% 65.62% 0.00% 100.00%
Total Cost 313,132 319,628 273,348 266,716 223,812 220,308 269,504 2.53%
  YoY % -2.03% 16.93% 2.49% 19.17% 1.59% -18.25% -
  Horiz. % 116.19% 118.60% 101.43% 98.97% 83.05% 81.75% 100.00%
Net Worth 163,701 222,788 204,772 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 160.17% 166.10% 209.14% 97.73% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 163,701 222,788 204,772 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 160.17% 166.10% 209.14% 97.73% 100.00%
NOSH 163,701 74,262 66,055 59,649 76,832 59,783 59,741 18.28%
  YoY % 120.43% 12.42% 10.74% -22.36% 28.52% 0.07% -
  Horiz. % 274.02% 124.31% 110.57% 99.85% 128.61% 100.07% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 13.72%
  YoY % 45.07% -3.67% -22.83% 160.87% 143.64% -276.25% -
  Horiz. % 216.39% 149.16% 154.85% 200.67% 76.92% -176.25% 100.00%
ROE 13.24 % 6.69 % 6.48 % 8.01 % 2.54 % -8.82 % 6.50 % 12.58%
  YoY % 97.91% 3.24% -19.10% 215.35% 128.80% -235.69% -
  Horiz. % 203.69% 102.92% 99.69% 123.23% 39.08% -135.69% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 204.52 450.48 433.89 475.66 298.15 350.07 465.04 -12.78%
  YoY % -54.60% 3.82% -8.78% 59.54% -14.83% -24.72% -
  Horiz. % 43.98% 96.87% 93.30% 102.28% 64.11% 75.28% 100.00%
EPS 13.24 20.08 20.08 28.52 8.84 -18.44 13.60 -0.45%
  YoY % -34.06% 0.00% -29.59% 222.62% 147.94% -235.59% -
  Horiz. % 97.35% 147.65% 147.65% 209.71% 65.00% -135.59% 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 1.0000 3.0000 3.1000 3.5600 3.4800 2.0900 2.1400 -11.90%
  YoY % -66.67% -3.23% -12.92% 2.30% 66.51% -2.34% -
  Horiz. % 46.73% 140.19% 144.86% 166.36% 162.62% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 192.48 192.32 164.77 163.11 131.70 120.32 159.72 3.16%
  YoY % 0.08% 16.72% 1.02% 23.85% 9.46% -24.67% -
  Horiz. % 120.51% 120.41% 103.16% 102.12% 82.46% 75.33% 100.00%
EPS 12.46 8.57 7.63 9.78 3.90 -6.34 4.78 17.30%
  YoY % 45.39% 12.32% -21.98% 150.77% 161.51% -232.64% -
  Horiz. % 260.67% 179.29% 159.62% 204.60% 81.59% -132.64% 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 0.9411 1.2808 1.1772 1.2208 1.5371 0.7183 0.7350 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.04% 174.26% 160.16% 166.10% 209.13% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8750 1.2700 1.4400 0.8250 0.4550 0.4700 0.4300 -
P/RPS 0.43 0.28 0.33 0.17 0.15 0.13 0.09 29.75%
  YoY % 53.57% -15.15% 94.12% 13.33% 15.38% 44.44% -
  Horiz. % 477.78% 311.11% 366.67% 188.89% 166.67% 144.44% 100.00%
P/EPS 6.61 6.32 7.17 2.89 5.15 -2.55 3.09 13.50%
  YoY % 4.59% -11.85% 148.10% -43.88% 301.96% -182.52% -
  Horiz. % 213.92% 204.53% 232.04% 93.53% 166.67% -82.52% 100.00%
EY 15.13 15.81 13.94 34.57 19.43 -39.23 32.37 -11.90%
  YoY % -4.30% 13.41% -59.68% 77.92% 149.53% -221.19% -
  Horiz. % 46.74% 48.84% 43.06% 106.80% 60.02% -121.19% 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 0.88 0.42 0.46 0.23 0.13 0.22 0.20 27.98%
  YoY % 109.52% -8.70% 100.00% 76.92% -40.91% 10.00% -
  Horiz. % 440.00% 210.00% 230.00% 115.00% 65.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.8500 1.3500 1.3300 0.9500 0.6800 0.4800 0.4500 -
P/RPS 0.42 0.30 0.31 0.20 0.23 0.14 0.10 26.99%
  YoY % 40.00% -3.23% 55.00% -13.04% 64.29% 40.00% -
  Horiz. % 420.00% 300.00% 310.00% 200.00% 230.00% 140.00% 100.00%
P/EPS 6.42 6.72 6.62 3.33 7.69 -2.60 3.23 12.12%
  YoY % -4.46% 1.51% 98.80% -56.70% 395.77% -180.50% -
  Horiz. % 198.76% 208.05% 204.95% 103.10% 238.08% -80.50% 100.00%
EY 15.58 14.87 15.10 30.02 13.00 -38.42 30.93 -10.79%
  YoY % 4.77% -1.52% -49.70% 130.92% 133.84% -224.22% -
  Horiz. % 50.37% 48.08% 48.82% 97.06% 42.03% -124.22% 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 0.85 0.45 0.43 0.27 0.20 0.23 0.21 26.21%
  YoY % 88.89% 4.65% 59.26% 35.00% -13.04% 9.52% -
  Horiz. % 404.76% 214.29% 204.76% 128.57% 95.24% 109.52% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers