Highlights

[PWF] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     13.76%    YoY -     -22.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 364,540 334,808 334,540 286,612 283,728 229,080 209,284 9.69%
  YoY % 8.88% 0.08% 16.72% 1.02% 23.86% 9.46% -
  Horiz. % 174.18% 159.98% 159.85% 136.95% 135.57% 109.46% 100.00%
PBT 30,372 29,528 21,272 18,032 22,748 5,956 -10,144 -
  YoY % 2.86% 38.81% 17.97% -20.73% 281.93% 158.71% -
  Horiz. % -299.41% -291.09% -209.70% -177.76% -224.25% -58.71% 100.00%
Tax -6,236 -7,852 -6,360 -4,768 -5,736 -688 -880 38.57%
  YoY % 20.58% -23.46% -33.39% 16.88% -733.72% 21.82% -
  Horiz. % 708.64% 892.27% 722.73% 541.82% 651.82% 78.18% 100.00%
NP 24,136 21,676 14,912 13,264 17,012 5,268 -11,024 -
  YoY % 11.35% 45.36% 12.42% -22.03% 222.93% 147.79% -
  Horiz. % -218.94% -196.63% -135.27% -120.32% -154.32% -47.79% 100.00%
NP to SH 21,856 21,676 14,912 13,264 17,012 6,792 -11,024 -
  YoY % 0.83% 45.36% 12.42% -22.03% 150.47% 161.61% -
  Horiz. % -198.26% -196.63% -135.27% -120.32% -154.32% -61.61% 100.00%
Tax Rate 20.53 % 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % - % -
  YoY % -22.79% -11.07% 13.09% 4.84% 118.35% 0.00% -
  Horiz. % 177.75% 230.22% 258.87% 228.92% 218.35% 100.00% -
Total Cost 340,404 313,132 319,628 273,348 266,716 223,812 220,308 7.52%
  YoY % 8.71% -2.03% 16.93% 2.49% 19.17% 1.59% -
  Horiz. % 154.51% 142.13% 145.08% 124.08% 121.07% 101.59% 100.00%
Net Worth 303,383 163,701 222,788 204,772 212,351 267,377 124,946 15.93%
  YoY % 85.33% -26.52% 8.80% -3.57% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 163.89% 169.95% 213.99% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 303,383 163,701 222,788 204,772 212,351 267,377 124,946 15.93%
  YoY % 85.33% -26.52% 8.80% -3.57% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 163.89% 169.95% 213.99% 100.00%
NOSH 171,403 163,701 74,262 66,055 59,649 76,832 59,783 19.18%
  YoY % 4.70% 120.43% 12.42% 10.74% -22.36% 28.52% -
  Horiz. % 286.71% 273.83% 124.22% 110.49% 99.78% 128.52% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.62 % 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % -5.27 % -
  YoY % 2.32% 45.07% -3.67% -22.83% 160.87% 143.64% -
  Horiz. % -125.62% -122.77% -84.63% -87.86% -113.85% -43.64% 100.00%
ROE 7.20 % 13.24 % 6.69 % 6.48 % 8.01 % 2.54 % -8.82 % -
  YoY % -45.62% 97.91% 3.24% -19.10% 215.35% 128.80% -
  Horiz. % -81.63% -150.11% -75.85% -73.47% -90.82% -28.80% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 212.68 204.52 450.48 433.89 475.66 298.15 350.07 -7.97%
  YoY % 3.99% -54.60% 3.82% -8.78% 59.54% -14.83% -
  Horiz. % 60.75% 58.42% 128.68% 123.94% 135.88% 85.17% 100.00%
EPS 14.08 13.24 20.08 20.08 28.52 8.84 -18.44 -
  YoY % 6.34% -34.06% 0.00% -29.59% 222.62% 147.94% -
  Horiz. % -76.36% -71.80% -108.89% -108.89% -154.66% -47.94% 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 1.7700 1.0000 3.0000 3.1000 3.5600 3.4800 2.0900 -2.73%
  YoY % 77.00% -66.67% -3.23% -12.92% 2.30% 66.51% -
  Horiz. % 84.69% 47.85% 143.54% 148.33% 170.33% 166.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 209.57 192.48 192.32 164.77 163.11 131.70 120.32 9.68%
  YoY % 8.88% 0.08% 16.72% 1.02% 23.85% 9.46% -
  Horiz. % 174.18% 159.97% 159.84% 136.94% 135.56% 109.46% 100.00%
EPS 12.56 12.46 8.57 7.63 9.78 3.90 -6.34 -
  YoY % 0.80% 45.39% 12.32% -21.98% 150.77% 161.51% -
  Horiz. % -198.11% -196.53% -135.17% -120.35% -154.26% -61.51% 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 1.7441 0.9411 1.2808 1.1772 1.2208 1.5371 0.7183 15.93%
  YoY % 85.33% -26.52% 8.80% -3.57% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 163.89% 169.96% 213.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8850 0.8750 1.2700 1.4400 0.8250 0.4550 0.4700 -
P/RPS 0.42 0.43 0.28 0.33 0.17 0.15 0.13 21.58%
  YoY % -2.33% 53.57% -15.15% 94.12% 13.33% 15.38% -
  Horiz. % 323.08% 330.77% 215.38% 253.85% 130.77% 115.38% 100.00%
P/EPS 6.94 6.61 6.32 7.17 2.89 5.15 -2.55 -
  YoY % 4.99% 4.59% -11.85% 148.10% -43.88% 301.96% -
  Horiz. % -272.16% -259.22% -247.84% -281.18% -113.33% -201.96% 100.00%
EY 14.41 15.13 15.81 13.94 34.57 19.43 -39.23 -
  YoY % -4.76% -4.30% 13.41% -59.68% 77.92% 149.53% -
  Horiz. % -36.73% -38.57% -40.30% -35.53% -88.12% -49.53% 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 0.50 0.88 0.42 0.46 0.23 0.13 0.22 14.66%
  YoY % -43.18% 109.52% -8.70% 100.00% 76.92% -40.91% -
  Horiz. % 227.27% 400.00% 190.91% 209.09% 104.55% 59.09% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 -
Price 0.8850 0.8500 1.3500 1.3300 0.9500 0.6800 0.4800 -
P/RPS 0.42 0.42 0.30 0.31 0.20 0.23 0.14 20.08%
  YoY % 0.00% 40.00% -3.23% 55.00% -13.04% 64.29% -
  Horiz. % 300.00% 300.00% 214.29% 221.43% 142.86% 164.29% 100.00%
P/EPS 6.94 6.42 6.72 6.62 3.33 7.69 -2.60 -
  YoY % 8.10% -4.46% 1.51% 98.80% -56.70% 395.77% -
  Horiz. % -266.92% -246.92% -258.46% -254.62% -128.08% -295.77% 100.00%
EY 14.41 15.58 14.87 15.10 30.02 13.00 -38.42 -
  YoY % -7.51% 4.77% -1.52% -49.70% 130.92% 133.84% -
  Horiz. % -37.51% -40.55% -38.70% -39.30% -78.14% -33.84% 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 0.50 0.85 0.45 0.43 0.27 0.20 0.23 13.81%
  YoY % -41.18% 88.89% 4.65% 59.26% 35.00% -13.04% -
  Horiz. % 217.39% 369.57% 195.65% 186.96% 117.39% 86.96% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers