Highlights

[PWF] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     101.94%    YoY -     312.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 158,935 139,735 142,123 114,813 106,659 132,953 125,272 4.04%
  YoY % 13.74% -1.68% 23.79% 7.64% -19.78% 6.13% -
  Horiz. % 126.87% 111.55% 113.45% 91.65% 85.14% 106.13% 100.00%
PBT 10,022 7,562 8,990 4,703 -1,134 4,020 3,651 18.31%
  YoY % 32.53% -15.88% 91.15% 514.73% -128.21% 10.11% -
  Horiz. % 274.50% 207.12% 246.23% 128.81% -31.06% 110.11% 100.00%
Tax -2,721 -2,627 -2,194 -1,655 -479 80 -1,579 9.49%
  YoY % -3.58% -19.74% -32.57% -245.51% -698.75% 105.07% -
  Horiz. % 172.32% 166.37% 138.95% 104.81% 30.34% -5.07% 100.00%
NP 7,301 4,935 6,796 3,048 -1,613 4,100 2,072 23.33%
  YoY % 47.94% -27.38% 122.97% 288.96% -139.34% 97.88% -
  Horiz. % 352.36% 238.18% 327.99% 147.10% -77.85% 197.88% 100.00%
NP to SH 7,301 4,935 6,796 3,429 -1,613 4,100 2,126 22.81%
  YoY % 47.94% -27.38% 98.19% 312.59% -139.34% 92.85% -
  Horiz. % 343.41% 232.13% 319.66% 161.29% -75.87% 192.85% 100.00%
Tax Rate 27.15 % 34.74 % 24.40 % 35.19 % - % -1.99 % 43.25 % -7.46%
  YoY % -21.85% 42.38% -30.66% 0.00% 0.00% -104.60% -
  Horiz. % 62.77% 80.32% 56.42% 81.36% 0.00% -4.60% 100.00%
Total Cost 151,634 134,800 135,327 111,765 108,272 128,853 123,200 3.52%
  YoY % 12.49% -0.39% 21.08% 3.23% -15.97% 4.59% -
  Horiz. % 123.08% 109.42% 109.84% 90.72% 87.88% 104.59% 100.00%
Net Worth 453,886 208,947 214,798 209,363 128,442 129,160 121,833 24.48%
  YoY % 117.23% -2.72% 2.60% 63.00% -0.56% 6.01% -
  Horiz. % 372.55% 171.50% 176.30% 171.84% 105.42% 106.01% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,239 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 30.67 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 453,886 208,947 214,798 209,363 128,442 129,160 121,833 24.48%
  YoY % 117.23% -2.72% 2.60% 63.00% -0.56% 6.01% -
  Horiz. % 372.55% 171.50% 176.30% 171.84% 105.42% 106.01% 100.00%
NOSH 149,304 68,732 59,666 59,647 59,740 59,521 60,916 16.10%
  YoY % 117.23% 15.19% 0.03% -0.16% 0.37% -2.29% -
  Horiz. % 245.10% 112.83% 97.95% 97.92% 98.07% 97.71% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.59 % 3.53 % 4.78 % 2.65 % -1.51 % 3.08 % 1.65 % 18.57%
  YoY % 30.03% -26.15% 80.38% 275.50% -149.03% 86.67% -
  Horiz. % 278.18% 213.94% 289.70% 160.61% -91.52% 186.67% 100.00%
ROE 1.61 % 2.36 % 3.16 % 1.64 % -1.26 % 3.17 % 1.75 % -1.38%
  YoY % -31.78% -25.32% 92.68% 230.16% -139.75% 81.14% -
  Horiz. % 92.00% 134.86% 180.57% 93.71% -72.00% 181.14% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.45 203.30 238.20 192.49 178.54 223.37 205.64 -10.38%
  YoY % -47.64% -14.65% 23.75% 7.81% -20.07% 8.62% -
  Horiz. % 51.77% 98.86% 115.83% 93.61% 86.82% 108.62% 100.00%
EPS 4.89 7.18 11.39 5.11 -2.70 6.86 4.90 -0.03%
  YoY % -31.89% -36.96% 122.90% 289.26% -139.36% 40.00% -
  Horiz. % 99.80% 146.53% 232.45% 104.29% -55.10% 140.00% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 3.0400 3.0400 3.6000 3.5100 2.1500 2.1700 2.0000 7.22%
  YoY % 0.00% -15.56% 2.56% 63.26% -0.92% 8.50% -
  Horiz. % 152.00% 152.00% 180.00% 175.50% 107.50% 108.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 91.37 80.33 81.71 66.00 61.32 76.43 72.02 4.04%
  YoY % 13.74% -1.69% 23.80% 7.63% -19.77% 6.12% -
  Horiz. % 126.87% 111.54% 113.45% 91.64% 85.14% 106.12% 100.00%
EPS 4.20 2.84 3.91 1.97 -0.93 2.36 1.22 22.86%
  YoY % 47.89% -27.37% 98.48% 311.83% -139.41% 93.44% -
  Horiz. % 344.26% 232.79% 320.49% 161.48% -76.23% 193.44% 100.00%
DPS 1.29 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. % 100.00% - - - - - -
NAPS 2.6094 1.2012 1.2349 1.2036 0.7384 0.7425 0.7004 24.48%
  YoY % 117.23% -2.73% 2.60% 63.00% -0.55% 6.01% -
  Horiz. % 372.56% 171.50% 176.31% 171.84% 105.43% 106.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 -
P/RPS 1.45 0.60 0.51 0.36 0.27 0.20 0.18 41.54%
  YoY % 141.67% 17.65% 41.67% 33.33% 35.00% 11.11% -
  Horiz. % 805.56% 333.33% 283.33% 200.00% 150.00% 111.11% 100.00%
P/EPS 31.49 16.99 10.71 12.00 -17.78 6.39 10.89 19.34%
  YoY % 85.34% 58.64% -10.75% 167.49% -378.25% -41.32% -
  Horiz. % 289.16% 156.01% 98.35% 110.19% -163.27% 58.68% 100.00%
EY 3.18 5.89 9.34 8.33 -5.63 15.66 9.18 -16.18%
  YoY % -46.01% -36.94% 12.12% 247.96% -135.95% 70.59% -
  Horiz. % 34.64% 64.16% 101.74% 90.74% -61.33% 170.59% 100.00%
DY 0.97 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. % 100.00% - - - - - -
P/NAPS 0.51 0.40 0.34 0.20 0.22 0.20 0.19 17.87%
  YoY % 27.50% 17.65% 70.00% -9.09% 10.00% 5.26% -
  Horiz. % 268.42% 210.53% 178.95% 105.26% 115.79% 105.26% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 -
Price 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 -
P/RPS 0.64 0.53 0.70 0.31 0.24 0.18 0.24 17.74%
  YoY % 20.75% -24.29% 125.81% 29.17% 33.33% -25.00% -
  Horiz. % 266.67% 220.83% 291.67% 129.17% 100.00% 75.00% 100.00%
P/EPS 13.91 14.90 14.66 10.44 -15.93 5.81 14.04 -0.15%
  YoY % -6.64% 1.64% 40.42% 165.54% -374.18% -58.62% -
  Horiz. % 99.07% 106.13% 104.42% 74.36% -113.46% 41.38% 100.00%
EY 7.19 6.71 6.82 9.58 -6.28 17.22 7.12 0.16%
  YoY % 7.15% -1.61% -28.81% 252.55% -136.47% 141.85% -
  Horiz. % 100.98% 94.24% 95.79% 134.55% -88.20% 241.85% 100.00%
DY 2.21 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. % 100.00% - - - - - -
P/NAPS 0.22 0.35 0.46 0.17 0.20 0.18 0.25 -2.11%
  YoY % -37.14% -23.91% 170.59% -15.00% 11.11% -28.00% -
  Horiz. % 88.00% 140.00% 184.00% 68.00% 80.00% 72.00% 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.
 


 

253  339  534  1185 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.28+0.02 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

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