Highlights

[PWF] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     48.82%    YoY -     -27.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 176,841 168,593 158,935 139,735 142,123 114,813 106,659 8.79%
  YoY % 4.89% 6.08% 13.74% -1.68% 23.79% 7.64% -
  Horiz. % 165.80% 158.07% 149.01% 131.01% 133.25% 107.64% 100.00%
PBT 9,685 15,255 10,022 7,562 8,990 4,703 -1,134 -
  YoY % -36.51% 52.22% 32.53% -15.88% 91.15% 514.73% -
  Horiz. % -854.06% -1,345.24% -883.77% -666.84% -792.77% -414.73% 100.00%
Tax -3,036 -4,576 -2,721 -2,627 -2,194 -1,655 -479 36.02%
  YoY % 33.65% -68.17% -3.58% -19.74% -32.57% -245.51% -
  Horiz. % 633.82% 955.32% 568.06% 548.43% 458.04% 345.51% 100.00%
NP 6,649 10,679 7,301 4,935 6,796 3,048 -1,613 -
  YoY % -37.74% 46.27% 47.94% -27.38% 122.97% 288.96% -
  Horiz. % -412.21% -662.06% -452.63% -305.95% -421.33% -188.96% 100.00%
NP to SH 7,546 11,029 7,301 4,935 6,796 3,429 -1,613 -
  YoY % -31.58% 51.06% 47.94% -27.38% 98.19% 312.59% -
  Horiz. % -467.82% -683.76% -452.63% -305.95% -421.33% -212.59% 100.00%
Tax Rate 31.35 % 30.00 % 27.15 % 34.74 % 24.40 % 35.19 % - % -
  YoY % 4.50% 10.50% -21.85% 42.38% -30.66% 0.00% -
  Horiz. % 89.09% 85.25% 77.15% 98.72% 69.34% 100.00% -
Total Cost 170,192 157,914 151,634 134,800 135,327 111,765 108,272 7.83%
  YoY % 7.78% 4.14% 12.49% -0.39% 21.08% 3.23% -
  Horiz. % 157.19% 145.85% 140.05% 124.50% 124.99% 103.23% 100.00%
Net Worth 305,008 240,187 453,886 208,947 214,798 209,363 128,442 15.50%
  YoY % 26.99% -47.08% 117.23% -2.72% 2.60% 63.00% -
  Horiz. % 237.47% 187.00% 353.38% 162.68% 167.23% 163.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,584 32 2,239 - - - - -
  YoY % 7,809.96% -98.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.42% 1.46% 100.00% - - - -
Div Payout % 34.25 % 0.30 % 30.67 % - % - % - % - % -
  YoY % 11,316.67% -99.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.67% 0.98% 100.00% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 305,008 240,187 453,886 208,947 214,798 209,363 128,442 15.50%
  YoY % 26.99% -47.08% 117.23% -2.72% 2.60% 63.00% -
  Horiz. % 237.47% 187.00% 353.38% 162.68% 167.23% 163.00% 100.00%
NOSH 172,321 163,392 149,304 68,732 59,666 59,647 59,740 19.30%
  YoY % 5.46% 9.44% 117.23% 15.19% 0.03% -0.16% -
  Horiz. % 288.45% 273.50% 249.92% 115.05% 99.88% 99.84% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.76 % 6.33 % 4.59 % 3.53 % 4.78 % 2.65 % -1.51 % -
  YoY % -40.60% 37.91% 30.03% -26.15% 80.38% 275.50% -
  Horiz. % -249.01% -419.21% -303.97% -233.77% -316.56% -175.50% 100.00%
ROE 2.47 % 4.59 % 1.61 % 2.36 % 3.16 % 1.64 % -1.26 % -
  YoY % -46.19% 185.09% -31.78% -25.32% 92.68% 230.16% -
  Horiz. % -196.03% -364.29% -127.78% -187.30% -250.79% -130.16% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 102.62 103.18 106.45 203.30 238.20 192.49 178.54 -8.81%
  YoY % -0.54% -3.07% -47.64% -14.65% 23.75% 7.81% -
  Horiz. % 57.48% 57.79% 59.62% 113.87% 133.42% 107.81% 100.00%
EPS 4.56 6.75 4.89 7.18 11.39 5.11 -2.70 -
  YoY % -32.44% 38.04% -31.89% -36.96% 122.90% 289.26% -
  Horiz. % -168.89% -250.00% -181.11% -265.93% -421.85% -189.26% 100.00%
DPS 1.50 0.02 1.50 0.00 0.00 0.00 0.00 -
  YoY % 7,400.00% -98.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 1.33% 100.00% - - - -
NAPS 1.7700 1.4700 3.0400 3.0400 3.6000 3.5100 2.1500 -3.19%
  YoY % 20.41% -51.64% 0.00% -15.56% 2.56% 63.26% -
  Horiz. % 82.33% 68.37% 141.40% 141.40% 167.44% 163.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 101.66 96.92 91.37 80.33 81.71 66.00 61.32 8.79%
  YoY % 4.89% 6.07% 13.74% -1.69% 23.80% 7.63% -
  Horiz. % 165.79% 158.06% 149.01% 131.00% 133.25% 107.63% 100.00%
EPS 4.34 6.34 4.20 2.84 3.91 1.97 -0.93 -
  YoY % -31.55% 50.95% 47.89% -27.37% 98.48% 311.83% -
  Horiz. % -466.67% -681.72% -451.61% -305.38% -420.43% -211.83% 100.00%
DPS 1.49 0.02 1.29 0.00 0.00 0.00 0.00 -
  YoY % 7,350.00% -98.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.50% 1.55% 100.00% - - - -
NAPS 1.7535 1.3808 2.6094 1.2012 1.2349 1.2036 0.7384 15.50%
  YoY % 26.99% -47.08% 117.23% -2.73% 2.60% 63.00% -
  Horiz. % 237.47% 187.00% 353.39% 162.68% 167.24% 163.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 -
P/RPS 0.86 1.02 1.45 0.60 0.51 0.36 0.27 21.29%
  YoY % -15.69% -29.66% 141.67% 17.65% 41.67% 33.33% -
  Horiz. % 318.52% 377.78% 537.04% 222.22% 188.89% 133.33% 100.00%
P/EPS 20.10 15.56 31.49 16.99 10.71 12.00 -17.78 -
  YoY % 29.18% -50.59% 85.34% 58.64% -10.75% 167.49% -
  Horiz. % -113.05% -87.51% -177.11% -95.56% -60.24% -67.49% 100.00%
EY 4.98 6.43 3.18 5.89 9.34 8.33 -5.63 -
  YoY % -22.55% 102.20% -46.01% -36.94% 12.12% 247.96% -
  Horiz. % -88.45% -114.21% -56.48% -104.62% -165.90% -147.96% 100.00%
DY 1.70 0.02 0.97 0.00 0.00 0.00 0.00 -
  YoY % 8,400.00% -97.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.26% 2.06% 100.00% - - - -
P/NAPS 0.50 0.71 0.51 0.40 0.34 0.20 0.22 14.66%
  YoY % -29.58% 39.22% 27.50% 17.65% 70.00% -9.09% -
  Horiz. % 227.27% 322.73% 231.82% 181.82% 154.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 -
Price 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 -
P/RPS 0.82 1.09 0.64 0.53 0.70 0.31 0.24 22.71%
  YoY % -24.77% 70.31% 20.75% -24.29% 125.81% 29.17% -
  Horiz. % 341.67% 454.17% 266.67% 220.83% 291.67% 129.17% 100.00%
P/EPS 19.18 16.59 13.91 14.90 14.66 10.44 -15.93 -
  YoY % 15.61% 19.27% -6.64% 1.64% 40.42% 165.54% -
  Horiz. % -120.40% -104.14% -87.32% -93.53% -92.03% -65.54% 100.00%
EY 5.21 6.03 7.19 6.71 6.82 9.58 -6.28 -
  YoY % -13.60% -16.13% 7.15% -1.61% -28.81% 252.55% -
  Horiz. % -82.96% -96.02% -114.49% -106.85% -108.60% -152.55% 100.00%
DY 1.79 0.02 2.21 0.00 0.00 0.00 0.00 -
  YoY % 8,850.00% -99.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.00% 0.90% 100.00% - - - -
P/NAPS 0.47 0.76 0.22 0.35 0.46 0.17 0.20 15.30%
  YoY % -38.16% 245.45% -37.14% -23.91% 170.59% -15.00% -
  Horiz. % 235.00% 380.00% 110.00% 175.00% 230.00% 85.00% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers