Highlights

[PWF] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     55.16%    YoY -     125.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 261,944 248,850 218,252 215,473 188,381 162,137 201,393 4.47%
  YoY % 5.26% 14.02% 1.29% 14.38% 16.19% -19.49% -
  Horiz. % 130.07% 123.56% 108.37% 106.99% 93.54% 80.51% 100.00%
PBT 23,609 16,177 11,161 14,920 6,702 -4,116 6,443 24.14%
  YoY % 45.94% 44.94% -25.19% 122.62% 262.83% -163.88% -
  Horiz. % 366.43% 251.08% 173.23% 231.57% 104.02% -63.88% 100.00%
Tax -7,184 -5,093 -3,463 -4,375 -2,026 -833 -985 39.22%
  YoY % -41.06% -47.07% 20.85% -115.94% -143.22% 15.43% -
  Horiz. % 729.34% 517.06% 351.57% 444.16% 205.69% 84.57% 100.00%
NP 16,425 11,084 7,698 10,545 4,676 -4,949 5,458 20.14%
  YoY % 48.19% 43.99% -27.00% 125.51% 194.48% -190.67% -
  Horiz. % 300.93% 203.08% 141.04% 193.20% 85.67% -90.67% 100.00%
NP to SH 17,080 11,084 7,698 10,545 4,676 -4,949 5,458 20.92%
  YoY % 54.10% 43.99% -27.00% 125.51% 194.48% -190.67% -
  Horiz. % 312.94% 203.08% 141.04% 193.20% 85.67% -90.67% 100.00%
Tax Rate 30.43 % 31.48 % 31.03 % 29.32 % 30.23 % - % 15.29 % 12.14%
  YoY % -3.34% 1.45% 5.83% -3.01% 0.00% 0.00% -
  Horiz. % 199.02% 205.89% 202.94% 191.76% 197.71% 0.00% 100.00%
Total Cost 245,519 237,766 210,554 204,928 183,705 167,086 195,935 3.83%
  YoY % 3.26% 12.92% 2.75% 11.55% 9.95% -14.72% -
  Horiz. % 125.31% 121.35% 107.46% 104.59% 93.76% 85.28% 100.00%
Net Worth 243,300 228,958 215,152 221,027 210,808 126,742 119,170 12.62%
  YoY % 6.26% 6.42% -2.66% 4.85% 66.33% 6.35% -
  Horiz. % 204.16% 192.13% 180.54% 185.47% 176.90% 106.35% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 32 5,306 - - - - - -
  YoY % -99.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.62% 100.00% - - - - -
Div Payout % 0.19 % 47.88 % - % - % - % - % - % -
  YoY % -99.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.40% 100.00% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 243,300 228,958 215,152 221,027 210,808 126,742 119,170 12.62%
  YoY % 6.26% 6.42% -2.66% 4.85% 66.33% 6.35% -
  Horiz. % 204.16% 192.13% 180.54% 185.47% 176.90% 106.35% 100.00%
NOSH 163,288 151,627 69,854 59,576 59,719 60,353 59,585 18.28%
  YoY % 7.69% 117.06% 17.25% -0.24% -1.05% 1.29% -
  Horiz. % 274.04% 254.47% 117.24% 99.99% 100.22% 101.29% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.27 % 4.45 % 3.53 % 4.89 % 2.48 % -3.05 % 2.71 % 14.99%
  YoY % 40.90% 26.06% -27.81% 97.18% 181.31% -212.55% -
  Horiz. % 231.37% 164.21% 130.26% 180.44% 91.51% -112.55% 100.00%
ROE 7.02 % 4.84 % 3.58 % 4.77 % 2.22 % -3.90 % 4.58 % 7.37%
  YoY % 45.04% 35.20% -24.95% 114.86% 156.92% -185.15% -
  Horiz. % 153.28% 105.68% 78.17% 104.15% 48.47% -85.15% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 160.42 164.12 312.44 361.68 315.45 268.64 337.99 -11.67%
  YoY % -2.25% -47.47% -13.61% 14.66% 17.42% -20.52% -
  Horiz. % 47.46% 48.56% 92.44% 107.01% 93.33% 79.48% 100.00%
EPS 10.46 7.31 11.02 17.70 7.83 -8.20 7.40 5.93%
  YoY % 43.09% -33.67% -37.74% 126.05% 195.49% -210.81% -
  Horiz. % 141.35% 98.78% 148.92% 239.19% 105.81% -110.81% 100.00%
DPS 0.02 3.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.57% 100.00% - - - - -
NAPS 1.4900 1.5100 3.0800 3.7100 3.5300 2.1000 2.0000 -4.78%
  YoY % -1.32% -50.97% -16.98% 5.10% 68.10% 5.00% -
  Horiz. % 74.50% 75.50% 154.00% 185.50% 176.50% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 150.59 143.06 125.47 123.87 108.30 93.21 115.78 4.47%
  YoY % 5.26% 14.02% 1.29% 14.38% 16.19% -19.49% -
  Horiz. % 130.07% 123.56% 108.37% 106.99% 93.54% 80.51% 100.00%
EPS 9.82 6.37 4.43 6.06 2.69 -2.85 3.14 20.91%
  YoY % 54.16% 43.79% -26.90% 125.28% 194.39% -190.76% -
  Horiz. % 312.74% 202.87% 141.08% 192.99% 85.67% -90.76% 100.00%
DPS 0.02 3.05 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.66% 100.00% - - - - -
NAPS 1.3987 1.3163 1.2369 1.2707 1.2119 0.7286 0.6851 12.62%
  YoY % 6.26% 6.42% -2.66% 4.85% 66.33% 6.35% -
  Horiz. % 204.16% 192.13% 180.54% 185.48% 176.89% 106.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 -
P/RPS 0.69 0.45 0.37 0.47 0.20 0.16 0.13 32.04%
  YoY % 53.33% 21.62% -21.28% 135.00% 25.00% 23.08% -
  Horiz. % 530.77% 346.15% 284.62% 361.54% 153.85% 123.08% 100.00%
P/EPS 10.52 10.12 10.44 9.60 8.11 -5.37 4.91 13.53%
  YoY % 3.95% -3.07% 8.75% 18.37% 251.02% -209.37% -
  Horiz. % 214.26% 206.11% 212.63% 195.52% 165.17% -109.37% 100.00%
EY 9.51 9.88 9.58 10.41 12.33 -18.64 20.36 -11.91%
  YoY % -3.74% 3.13% -7.97% -15.57% 166.15% -191.55% -
  Horiz. % 46.71% 48.53% 47.05% 51.13% 60.56% -91.55% 100.00%
DY 0.02 4.73 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.42% 100.00% - - - - -
P/NAPS 0.74 0.49 0.37 0.46 0.18 0.21 0.23 21.48%
  YoY % 51.02% 32.43% -19.57% 155.56% -14.29% -8.70% -
  Horiz. % 321.74% 213.04% 160.87% 200.00% 78.26% 91.30% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 -
P/RPS 0.64 0.46 0.41 0.43 0.24 0.18 0.12 32.15%
  YoY % 39.13% 12.20% -4.65% 79.17% 33.33% 50.00% -
  Horiz. % 533.33% 383.33% 341.67% 358.33% 200.00% 150.00% 100.00%
P/EPS 9.85 10.40 11.71 8.87 9.58 -5.85 4.59 13.56%
  YoY % -5.29% -11.19% 32.02% -7.41% 263.76% -227.45% -
  Horiz. % 214.60% 226.58% 255.12% 193.25% 208.71% -127.45% 100.00%
EY 10.16 9.62 8.54 11.27 10.44 -17.08 21.81 -11.94%
  YoY % 5.61% 12.65% -24.22% 7.95% 161.12% -178.31% -
  Horiz. % 46.58% 44.11% 39.16% 51.67% 47.87% -78.31% 100.00%
DY 0.02 4.61 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.43% 100.00% - - - - -
P/NAPS 0.69 0.50 0.42 0.42 0.21 0.23 0.21 21.91%
  YoY % 38.00% 19.05% 0.00% 100.00% -8.70% 9.52% -
  Horiz. % 328.57% 238.10% 200.00% 200.00% 100.00% 109.52% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers