Highlights

[PWF] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     59.79%    YoY -     98.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 168,593 158,935 139,735 142,123 114,813 106,659 132,953 4.03%
  YoY % 6.08% 13.74% -1.68% 23.79% 7.64% -19.78% -
  Horiz. % 126.81% 119.54% 105.10% 106.90% 86.36% 80.22% 100.00%
PBT 15,255 10,022 7,562 8,990 4,703 -1,134 4,020 24.87%
  YoY % 52.22% 32.53% -15.88% 91.15% 514.73% -128.21% -
  Horiz. % 379.48% 249.30% 188.11% 223.63% 116.99% -28.21% 100.00%
Tax -4,576 -2,721 -2,627 -2,194 -1,655 -479 80 -
  YoY % -68.17% -3.58% -19.74% -32.57% -245.51% -698.75% -
  Horiz. % -5,720.00% -3,401.25% -3,283.75% -2,742.50% -2,068.75% -598.75% 100.00%
NP 10,679 7,301 4,935 6,796 3,048 -1,613 4,100 17.28%
  YoY % 46.27% 47.94% -27.38% 122.97% 288.96% -139.34% -
  Horiz. % 260.46% 178.07% 120.37% 165.76% 74.34% -39.34% 100.00%
NP to SH 11,029 7,301 4,935 6,796 3,429 -1,613 4,100 17.91%
  YoY % 51.06% 47.94% -27.38% 98.19% 312.59% -139.34% -
  Horiz. % 269.00% 178.07% 120.37% 165.76% 83.63% -39.34% 100.00%
Tax Rate 30.00 % 27.15 % 34.74 % 24.40 % 35.19 % - % -1.99 % -
  YoY % 10.50% -21.85% 42.38% -30.66% 0.00% 0.00% -
  Horiz. % -1,507.54% -1,364.32% -1,745.73% -1,226.13% -1,768.34% 0.00% 100.00%
Total Cost 157,914 151,634 134,800 135,327 111,765 108,272 128,853 3.44%
  YoY % 4.14% 12.49% -0.39% 21.08% 3.23% -15.97% -
  Horiz. % 122.55% 117.68% 104.62% 105.02% 86.74% 84.03% 100.00%
Net Worth 240,187 453,886 208,947 214,798 209,363 128,442 129,160 10.88%
  YoY % -47.08% 117.23% -2.72% 2.60% 63.00% -0.56% -
  Horiz. % 185.96% 351.41% 161.77% 166.30% 162.10% 99.44% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 32 2,239 - - - - - -
  YoY % -98.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.46% 100.00% - - - - -
Div Payout % 0.30 % 30.67 % - % - % - % - % - % -
  YoY % -99.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.98% 100.00% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 240,187 453,886 208,947 214,798 209,363 128,442 129,160 10.88%
  YoY % -47.08% 117.23% -2.72% 2.60% 63.00% -0.56% -
  Horiz. % 185.96% 351.41% 161.77% 166.30% 162.10% 99.44% 100.00%
NOSH 163,392 149,304 68,732 59,666 59,647 59,740 59,521 18.31%
  YoY % 9.44% 117.23% 15.19% 0.03% -0.16% 0.37% -
  Horiz. % 274.51% 250.84% 115.48% 100.24% 100.21% 100.37% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.33 % 4.59 % 3.53 % 4.78 % 2.65 % -1.51 % 3.08 % 12.74%
  YoY % 37.91% 30.03% -26.15% 80.38% 275.50% -149.03% -
  Horiz. % 205.52% 149.03% 114.61% 155.19% 86.04% -49.03% 100.00%
ROE 4.59 % 1.61 % 2.36 % 3.16 % 1.64 % -1.26 % 3.17 % 6.36%
  YoY % 185.09% -31.78% -25.32% 92.68% 230.16% -139.75% -
  Horiz. % 144.79% 50.79% 74.45% 99.68% 51.74% -39.75% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 103.18 106.45 203.30 238.20 192.49 178.54 223.37 -12.07%
  YoY % -3.07% -47.64% -14.65% 23.75% 7.81% -20.07% -
  Horiz. % 46.19% 47.66% 91.01% 106.64% 86.18% 79.93% 100.00%
EPS 6.75 4.89 7.18 11.39 5.11 -2.70 6.86 -0.27%
  YoY % 38.04% -31.89% -36.96% 122.90% 289.26% -139.36% -
  Horiz. % 98.40% 71.28% 104.66% 166.03% 74.49% -39.36% 100.00%
DPS 0.02 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.33% 100.00% - - - - -
NAPS 1.4700 3.0400 3.0400 3.6000 3.5100 2.1500 2.1700 -6.28%
  YoY % -51.64% 0.00% -15.56% 2.56% 63.26% -0.92% -
  Horiz. % 67.74% 140.09% 140.09% 165.90% 161.75% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 96.92 91.37 80.33 81.71 66.00 61.32 76.43 4.03%
  YoY % 6.07% 13.74% -1.69% 23.80% 7.63% -19.77% -
  Horiz. % 126.81% 119.55% 105.10% 106.91% 86.35% 80.23% 100.00%
EPS 6.34 4.20 2.84 3.91 1.97 -0.93 2.36 17.89%
  YoY % 50.95% 47.89% -27.37% 98.48% 311.83% -139.41% -
  Horiz. % 268.64% 177.97% 120.34% 165.68% 83.47% -39.41% 100.00%
DPS 0.02 1.29 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.55% 100.00% - - - - -
NAPS 1.3808 2.6094 1.2012 1.2349 1.2036 0.7384 0.7425 10.88%
  YoY % -47.08% 117.23% -2.73% 2.60% 63.00% -0.55% -
  Horiz. % 185.97% 351.43% 161.78% 166.32% 162.10% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 -
P/RPS 1.02 1.45 0.60 0.51 0.36 0.27 0.20 31.17%
  YoY % -29.66% 141.67% 17.65% 41.67% 33.33% 35.00% -
  Horiz. % 510.00% 725.00% 300.00% 255.00% 180.00% 135.00% 100.00%
P/EPS 15.56 31.49 16.99 10.71 12.00 -17.78 6.39 15.97%
  YoY % -50.59% 85.34% 58.64% -10.75% 167.49% -378.25% -
  Horiz. % 243.51% 492.80% 265.88% 167.61% 187.79% -278.25% 100.00%
EY 6.43 3.18 5.89 9.34 8.33 -5.63 15.66 -13.78%
  YoY % 102.20% -46.01% -36.94% 12.12% 247.96% -135.95% -
  Horiz. % 41.06% 20.31% 37.61% 59.64% 53.19% -35.95% 100.00%
DY 0.02 0.97 0.00 0.00 0.00 0.00 0.00 -
  YoY % -97.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.06% 100.00% - - - - -
P/NAPS 0.71 0.51 0.40 0.34 0.20 0.22 0.20 23.49%
  YoY % 39.22% 27.50% 17.65% 70.00% -9.09% 10.00% -
  Horiz. % 355.00% 255.00% 200.00% 170.00% 100.00% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 -
Price 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 -
P/RPS 1.09 0.64 0.53 0.70 0.31 0.24 0.18 34.97%
  YoY % 70.31% 20.75% -24.29% 125.81% 29.17% 33.33% -
  Horiz. % 605.56% 355.56% 294.44% 388.89% 172.22% 133.33% 100.00%
P/EPS 16.59 13.91 14.90 14.66 10.44 -15.93 5.81 19.09%
  YoY % 19.27% -6.64% 1.64% 40.42% 165.54% -374.18% -
  Horiz. % 285.54% 239.41% 256.45% 252.32% 179.69% -274.18% 100.00%
EY 6.03 7.19 6.71 6.82 9.58 -6.28 17.22 -16.03%
  YoY % -16.13% 7.15% -1.61% -28.81% 252.55% -136.47% -
  Horiz. % 35.02% 41.75% 38.97% 39.61% 55.63% -36.47% 100.00%
DY 0.02 2.21 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.90% 100.00% - - - - -
P/NAPS 0.76 0.22 0.35 0.46 0.17 0.20 0.18 27.10%
  YoY % 245.45% -37.14% -23.91% 170.59% -15.00% 11.11% -
  Horiz. % 422.22% 122.22% 194.44% 255.56% 94.44% 111.11% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers