Highlights

[PWF] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     36.37%    YoY -     194.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 248,850 218,252 215,473 188,381 162,137 201,393 196,789 3.99%
  YoY % 14.02% 1.29% 14.38% 16.19% -19.49% 2.34% -
  Horiz. % 126.46% 110.91% 109.49% 95.73% 82.39% 102.34% 100.00%
PBT 16,177 11,161 14,920 6,702 -4,116 6,443 5,014 21.54%
  YoY % 44.94% -25.19% 122.62% 262.83% -163.88% 28.50% -
  Horiz. % 322.64% 222.60% 297.57% 133.67% -82.09% 128.50% 100.00%
Tax -5,093 -3,463 -4,375 -2,026 -833 -985 -2,872 10.01%
  YoY % -47.07% 20.85% -115.94% -143.22% 15.43% 65.70% -
  Horiz. % 177.33% 120.58% 152.33% 70.54% 29.00% 34.30% 100.00%
NP 11,084 7,698 10,545 4,676 -4,949 5,458 2,142 31.48%
  YoY % 43.99% -27.00% 125.51% 194.48% -190.67% 154.81% -
  Horiz. % 517.46% 359.38% 492.30% 218.30% -231.05% 254.81% 100.00%
NP to SH 11,084 7,698 10,545 4,676 -4,949 5,458 2,142 31.48%
  YoY % 43.99% -27.00% 125.51% 194.48% -190.67% 154.81% -
  Horiz. % 517.46% 359.38% 492.30% 218.30% -231.05% 254.81% 100.00%
Tax Rate 31.48 % 31.03 % 29.32 % 30.23 % - % 15.29 % 57.28 % -9.49%
  YoY % 1.45% 5.83% -3.01% 0.00% 0.00% -73.31% -
  Horiz. % 54.96% 54.17% 51.19% 52.78% 0.00% 26.69% 100.00%
Total Cost 237,766 210,554 204,928 183,705 167,086 195,935 194,647 3.39%
  YoY % 12.92% 2.75% 11.55% 9.95% -14.72% 0.66% -
  Horiz. % 122.15% 108.17% 105.28% 94.38% 85.84% 100.66% 100.00%
Net Worth 228,958 215,152 221,027 210,808 126,742 119,170 119,236 11.48%
  YoY % 6.42% -2.66% 4.85% 66.33% 6.35% -0.06% -
  Horiz. % 192.02% 180.44% 185.37% 176.80% 106.30% 99.94% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,306 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 47.88 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 228,958 215,152 221,027 210,808 126,742 119,170 119,236 11.48%
  YoY % 6.42% -2.66% 4.85% 66.33% 6.35% -0.06% -
  Horiz. % 192.02% 180.44% 185.37% 176.80% 106.30% 99.94% 100.00%
NOSH 151,627 69,854 59,576 59,719 60,353 59,585 59,618 16.82%
  YoY % 117.06% 17.25% -0.24% -1.05% 1.29% -0.06% -
  Horiz. % 254.33% 117.17% 99.93% 100.17% 101.23% 99.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.45 % 3.53 % 4.89 % 2.48 % -3.05 % 2.71 % 1.09 % 26.39%
  YoY % 26.06% -27.81% 97.18% 181.31% -212.55% 148.62% -
  Horiz. % 408.26% 323.85% 448.62% 227.52% -279.82% 248.62% 100.00%
ROE 4.84 % 3.58 % 4.77 % 2.22 % -3.90 % 4.58 % 1.80 % 17.90%
  YoY % 35.20% -24.95% 114.86% 156.92% -185.15% 154.44% -
  Horiz. % 268.89% 198.89% 265.00% 123.33% -216.67% 254.44% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 164.12 312.44 361.68 315.45 268.64 337.99 330.08 -10.98%
  YoY % -47.47% -13.61% 14.66% 17.42% -20.52% 2.40% -
  Horiz. % 49.72% 94.66% 109.57% 95.57% 81.39% 102.40% 100.00%
EPS 7.31 11.02 17.70 7.83 -8.20 7.40 6.05 3.20%
  YoY % -33.67% -37.74% 126.05% 195.49% -210.81% 22.31% -
  Horiz. % 120.83% 182.15% 292.56% 129.42% -135.54% 122.31% 100.00%
DPS 3.50 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 1.5100 3.0800 3.7100 3.5300 2.1000 2.0000 2.0000 -4.57%
  YoY % -50.97% -16.98% 5.10% 68.10% 5.00% 0.00% -
  Horiz. % 75.50% 154.00% 185.50% 176.50% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 143.06 125.47 123.87 108.30 93.21 115.78 113.13 3.99%
  YoY % 14.02% 1.29% 14.38% 16.19% -19.49% 2.34% -
  Horiz. % 126.46% 110.91% 109.49% 95.73% 82.39% 102.34% 100.00%
EPS 6.37 4.43 6.06 2.69 -2.85 3.14 1.23 31.50%
  YoY % 43.79% -26.90% 125.28% 194.39% -190.76% 155.28% -
  Horiz. % 517.89% 360.16% 492.68% 218.70% -231.71% 255.28% 100.00%
DPS 3.05 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 1.3163 1.2369 1.2707 1.2119 0.7286 0.6851 0.6855 11.48%
  YoY % 6.42% -2.66% 4.85% 66.33% 6.35% -0.06% -
  Horiz. % 192.02% 180.44% 185.37% 176.79% 106.29% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 0.4800 -
P/RPS 0.45 0.37 0.47 0.20 0.16 0.13 0.15 20.07%
  YoY % 21.62% -21.28% 135.00% 25.00% 23.08% -13.33% -
  Horiz. % 300.00% 246.67% 313.33% 133.33% 106.67% 86.67% 100.00%
P/EPS 10.12 10.44 9.60 8.11 -5.37 4.91 13.36 -4.52%
  YoY % -3.07% 8.75% 18.37% 251.02% -209.37% -63.25% -
  Horiz. % 75.75% 78.14% 71.86% 60.70% -40.19% 36.75% 100.00%
EY 9.88 9.58 10.41 12.33 -18.64 20.36 7.49 4.72%
  YoY % 3.13% -7.97% -15.57% 166.15% -191.55% 171.83% -
  Horiz. % 131.91% 127.90% 138.99% 164.62% -248.87% 271.83% 100.00%
DY 4.73 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 0.49 0.37 0.46 0.18 0.21 0.23 0.24 12.62%
  YoY % 32.43% -19.57% 155.56% -14.29% -8.70% -4.17% -
  Horiz. % 204.17% 154.17% 191.67% 75.00% 87.50% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 0.4200 -
P/RPS 0.46 0.41 0.43 0.24 0.18 0.12 0.13 23.42%
  YoY % 12.20% -4.65% 79.17% 33.33% 50.00% -7.69% -
  Horiz. % 353.85% 315.38% 330.77% 184.62% 138.46% 92.31% 100.00%
P/EPS 10.40 11.71 8.87 9.58 -5.85 4.59 11.69 -1.93%
  YoY % -11.19% 32.02% -7.41% 263.76% -227.45% -60.74% -
  Horiz. % 88.96% 100.17% 75.88% 81.95% -50.04% 39.26% 100.00%
EY 9.62 8.54 11.27 10.44 -17.08 21.81 8.55 1.98%
  YoY % 12.65% -24.22% 7.95% 161.12% -178.31% 155.09% -
  Horiz. % 112.51% 99.88% 131.81% 122.11% -199.77% 255.09% 100.00%
DY 4.61 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 0.50 0.42 0.42 0.21 0.23 0.21 0.21 15.54%
  YoY % 19.05% 0.00% 100.00% -8.70% 9.52% 0.00% -
  Horiz. % 238.10% 200.00% 200.00% 100.00% 109.52% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS