Highlights

[PWF] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     67.87%    YoY -     45.36%
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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers