Highlights

[PWF] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     146.03%    YoY -     12.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 377,848 364,540 334,808 334,540 286,612 283,728 229,080 8.69%
  YoY % 3.65% 8.88% 0.08% 16.72% 1.02% 23.86% -
  Horiz. % 164.94% 159.13% 146.15% 146.04% 125.11% 123.86% 100.00%
PBT 13,780 30,372 29,528 21,272 18,032 22,748 5,956 15.00%
  YoY % -54.63% 2.86% 38.81% 17.97% -20.73% 281.93% -
  Horiz. % 231.36% 509.94% 495.77% 357.15% 302.75% 381.93% 100.00%
Tax 4,816 -6,236 -7,852 -6,360 -4,768 -5,736 -688 -
  YoY % 177.23% 20.58% -23.46% -33.39% 16.88% -733.72% -
  Horiz. % -700.00% 906.40% 1,141.28% 924.42% 693.02% 833.72% 100.00%
NP 18,596 24,136 21,676 14,912 13,264 17,012 5,268 23.38%
  YoY % -22.95% 11.35% 45.36% 12.42% -22.03% 222.93% -
  Horiz. % 353.00% 458.16% 411.47% 283.07% 251.78% 322.93% 100.00%
NP to SH 20,392 21,856 21,676 14,912 13,264 17,012 6,792 20.10%
  YoY % -6.70% 0.83% 45.36% 12.42% -22.03% 150.47% -
  Horiz. % 300.24% 321.79% 319.14% 219.55% 195.29% 250.47% 100.00%
Tax Rate -34.95 % 20.53 % 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % -
  YoY % -270.24% -22.79% -11.07% 13.09% 4.84% 118.35% -
  Horiz. % -302.60% 177.75% 230.22% 258.87% 228.92% 218.35% 100.00%
Total Cost 359,252 340,404 313,132 319,628 273,348 266,716 223,812 8.20%
  YoY % 5.54% 8.71% -2.03% 16.93% 2.49% 19.17% -
  Horiz. % 160.52% 152.09% 139.91% 142.81% 122.13% 119.17% 100.00%
Net Worth 313,102 303,383 163,701 222,788 204,772 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 76.59% 79.42% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 313,102 303,383 163,701 222,788 204,772 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 76.59% 79.42% 100.00%
NOSH 173,946 171,403 163,701 74,262 66,055 59,649 76,832 14.58%
  YoY % 1.48% 4.70% 120.43% 12.42% 10.74% -22.36% -
  Horiz. % 226.40% 223.09% 213.06% 96.66% 85.97% 77.64% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.92 % 6.62 % 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % 13.50%
  YoY % -25.68% 2.32% 45.07% -3.67% -22.83% 160.87% -
  Horiz. % 213.91% 287.83% 281.30% 193.91% 201.30% 260.87% 100.00%
ROE 6.51 % 7.20 % 13.24 % 6.69 % 6.48 % 8.01 % 2.54 % 16.98%
  YoY % -9.58% -45.62% 97.91% 3.24% -19.10% 215.35% -
  Horiz. % 256.30% 283.46% 521.26% 263.39% 255.12% 315.35% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 217.22 212.68 204.52 450.48 433.89 475.66 298.15 -5.14%
  YoY % 2.13% 3.99% -54.60% 3.82% -8.78% 59.54% -
  Horiz. % 72.86% 71.33% 68.60% 151.09% 145.53% 159.54% 100.00%
EPS 11.72 14.08 13.24 20.08 20.08 28.52 8.84 4.81%
  YoY % -16.76% 6.34% -34.06% 0.00% -29.59% 222.62% -
  Horiz. % 132.58% 159.28% 149.77% 227.15% 227.15% 322.62% 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 1.8000 1.7700 1.0000 3.0000 3.1000 3.5600 3.4800 -10.40%
  YoY % 1.69% 77.00% -66.67% -3.23% -12.92% 2.30% -
  Horiz. % 51.72% 50.86% 28.74% 86.21% 89.08% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 217.22 209.57 192.48 192.32 164.77 163.11 131.70 8.69%
  YoY % 3.65% 8.88% 0.08% 16.72% 1.02% 23.85% -
  Horiz. % 164.94% 159.13% 146.15% 146.03% 125.11% 123.85% 100.00%
EPS 11.72 12.56 12.46 8.57 7.63 9.78 3.90 20.12%
  YoY % -6.69% 0.80% 45.39% 12.32% -21.98% 150.77% -
  Horiz. % 300.51% 322.05% 319.49% 219.74% 195.64% 250.77% 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 1.8000 1.7441 0.9411 1.2808 1.1772 1.2208 1.5371 2.67%
  YoY % 3.21% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.23% 83.33% 76.59% 79.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7600 0.8850 0.8750 1.2700 1.4400 0.8250 0.4550 -
P/RPS 0.35 0.42 0.43 0.28 0.33 0.17 0.15 15.16%
  YoY % -16.67% -2.33% 53.57% -15.15% 94.12% 13.33% -
  Horiz. % 233.33% 280.00% 286.67% 186.67% 220.00% 113.33% 100.00%
P/EPS 6.48 6.94 6.61 6.32 7.17 2.89 5.15 3.90%
  YoY % -6.63% 4.99% 4.59% -11.85% 148.10% -43.88% -
  Horiz. % 125.83% 134.76% 128.35% 122.72% 139.22% 56.12% 100.00%
EY 15.43 14.41 15.13 15.81 13.94 34.57 19.43 -3.77%
  YoY % 7.08% -4.76% -4.30% 13.41% -59.68% 77.92% -
  Horiz. % 79.41% 74.16% 77.87% 81.37% 71.74% 177.92% 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 0.50 0.88 0.42 0.46 0.23 0.13 21.58%
  YoY % -16.00% -43.18% 109.52% -8.70% 100.00% 76.92% -
  Horiz. % 323.08% 384.62% 676.92% 323.08% 353.85% 176.92% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.7750 0.8850 0.8500 1.3500 1.3300 0.9500 0.6800 -
P/RPS 0.36 0.42 0.42 0.30 0.31 0.20 0.23 7.75%
  YoY % -14.29% 0.00% 40.00% -3.23% 55.00% -13.04% -
  Horiz. % 156.52% 182.61% 182.61% 130.43% 134.78% 86.96% 100.00%
P/EPS 6.61 6.94 6.42 6.72 6.62 3.33 7.69 -2.49%
  YoY % -4.76% 8.10% -4.46% 1.51% 98.80% -56.70% -
  Horiz. % 85.96% 90.25% 83.49% 87.39% 86.09% 43.30% 100.00%
EY 15.13 14.41 15.58 14.87 15.10 30.02 13.00 2.56%
  YoY % 5.00% -7.51% 4.77% -1.52% -49.70% 130.92% -
  Horiz. % 116.38% 110.85% 119.85% 114.38% 116.15% 230.92% 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 0.43 0.50 0.85 0.45 0.43 0.27 0.20 13.60%
  YoY % -14.00% -41.18% 88.89% 4.65% 59.26% 35.00% -
  Horiz. % 215.00% 250.00% 425.00% 225.00% 215.00% 135.00% 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.
 


 

251  260  578  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.20+0.005 
 OPCOM 0.71+0.08 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers