Highlights

[PWF] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     51.81%    YoY -     43.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 261,537 261,944 248,850 218,252 215,473 188,381 162,137 8.29%
  YoY % -0.16% 5.26% 14.02% 1.29% 14.38% 16.19% -
  Horiz. % 161.31% 161.56% 153.48% 134.61% 132.90% 116.19% 100.00%
PBT 14,359 23,609 16,177 11,161 14,920 6,702 -4,116 -
  YoY % -39.18% 45.94% 44.94% -25.19% 122.62% 262.83% -
  Horiz. % -348.86% -573.59% -393.03% -271.16% -362.49% -162.83% 100.00%
Tax -4,690 -7,184 -5,093 -3,463 -4,375 -2,026 -833 33.36%
  YoY % 34.72% -41.06% -47.07% 20.85% -115.94% -143.22% -
  Horiz. % 563.03% 862.42% 611.40% 415.73% 525.21% 243.22% 100.00%
NP 9,669 16,425 11,084 7,698 10,545 4,676 -4,949 -
  YoY % -41.13% 48.19% 43.99% -27.00% 125.51% 194.48% -
  Horiz. % -195.37% -331.89% -223.96% -155.55% -213.07% -94.48% 100.00%
NP to SH 11,068 17,080 11,084 7,698 10,545 4,676 -4,949 -
  YoY % -35.20% 54.10% 43.99% -27.00% 125.51% 194.48% -
  Horiz. % -223.64% -345.12% -223.96% -155.55% -213.07% -94.48% 100.00%
Tax Rate 32.66 % 30.43 % 31.48 % 31.03 % 29.32 % 30.23 % - % -
  YoY % 7.33% -3.34% 1.45% 5.83% -3.01% 0.00% -
  Horiz. % 108.04% 100.66% 104.13% 102.65% 96.99% 100.00% -
Total Cost 251,868 245,519 237,766 210,554 204,928 183,705 167,086 7.08%
  YoY % 2.59% 3.26% 12.92% 2.75% 11.55% 9.95% -
  Horiz. % 150.74% 146.94% 142.30% 126.02% 122.65% 109.95% 100.00%
Net Worth 303,445 243,300 228,958 215,152 221,027 210,808 126,742 15.65%
  YoY % 24.72% 6.26% 6.42% -2.66% 4.85% 66.33% -
  Horiz. % 239.42% 191.96% 180.65% 169.76% 174.39% 166.33% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,586 32 5,306 - - - - -
  YoY % 7,819.22% -99.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.73% 0.62% 100.00% - - - -
Div Payout % 23.37 % 0.19 % 47.88 % - % - % - % - % -
  YoY % 12,200.00% -99.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.81% 0.40% 100.00% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 303,445 243,300 228,958 215,152 221,027 210,808 126,742 15.65%
  YoY % 24.72% 6.26% 6.42% -2.66% 4.85% 66.33% -
  Horiz. % 239.42% 191.96% 180.65% 169.76% 174.39% 166.33% 100.00%
NOSH 172,412 163,288 151,627 69,854 59,576 59,719 60,353 19.11%
  YoY % 5.59% 7.69% 117.06% 17.25% -0.24% -1.05% -
  Horiz. % 285.67% 270.55% 251.23% 115.74% 98.71% 98.95% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.70 % 6.27 % 4.45 % 3.53 % 4.89 % 2.48 % -3.05 % -
  YoY % -40.99% 40.90% 26.06% -27.81% 97.18% 181.31% -
  Horiz. % -121.31% -205.57% -145.90% -115.74% -160.33% -81.31% 100.00%
ROE 3.65 % 7.02 % 4.84 % 3.58 % 4.77 % 2.22 % -3.90 % -
  YoY % -48.01% 45.04% 35.20% -24.95% 114.86% 156.92% -
  Horiz. % -93.59% -180.00% -124.10% -91.79% -122.31% -56.92% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 151.69 160.42 164.12 312.44 361.68 315.45 268.64 -9.08%
  YoY % -5.44% -2.25% -47.47% -13.61% 14.66% 17.42% -
  Horiz. % 56.47% 59.72% 61.09% 116.30% 134.63% 117.42% 100.00%
EPS 6.44 10.46 7.31 11.02 17.70 7.83 -8.20 -
  YoY % -38.43% 43.09% -33.67% -37.74% 126.05% 195.49% -
  Horiz. % -78.54% -127.56% -89.15% -134.39% -215.85% -95.49% 100.00%
DPS 1.50 0.02 3.50 0.00 0.00 0.00 0.00 -
  YoY % 7,400.00% -99.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 0.57% 100.00% - - - -
NAPS 1.7600 1.4900 1.5100 3.0800 3.7100 3.5300 2.1000 -2.90%
  YoY % 18.12% -1.32% -50.97% -16.98% 5.10% 68.10% -
  Horiz. % 83.81% 70.95% 71.90% 146.67% 176.67% 168.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 150.36 150.59 143.06 125.47 123.87 108.30 93.21 8.29%
  YoY % -0.15% 5.26% 14.02% 1.29% 14.38% 16.19% -
  Horiz. % 161.31% 161.56% 153.48% 134.61% 132.89% 116.19% 100.00%
EPS 6.36 9.82 6.37 4.43 6.06 2.69 -2.85 -
  YoY % -35.23% 54.16% 43.79% -26.90% 125.28% 194.39% -
  Horiz. % -223.16% -344.56% -223.51% -155.44% -212.63% -94.39% 100.00%
DPS 1.49 0.02 3.05 0.00 0.00 0.00 0.00 -
  YoY % 7,350.00% -99.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.85% 0.66% 100.00% - - - -
NAPS 1.7445 1.3987 1.3163 1.2369 1.2707 1.2119 0.7286 15.66%
  YoY % 24.72% 6.26% 6.42% -2.66% 4.85% 66.33% -
  Horiz. % 239.43% 191.97% 180.66% 169.76% 174.40% 166.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 -
P/RPS 0.52 0.69 0.45 0.37 0.47 0.20 0.16 21.70%
  YoY % -24.64% 53.33% 21.62% -21.28% 135.00% 25.00% -
  Horiz. % 325.00% 431.25% 281.25% 231.25% 293.75% 125.00% 100.00%
P/EPS 12.31 10.52 10.12 10.44 9.60 8.11 -5.37 -
  YoY % 17.02% 3.95% -3.07% 8.75% 18.37% 251.02% -
  Horiz. % -229.24% -195.90% -188.45% -194.41% -178.77% -151.02% 100.00%
EY 8.13 9.51 9.88 9.58 10.41 12.33 -18.64 -
  YoY % -14.51% -3.74% 3.13% -7.97% -15.57% 166.15% -
  Horiz. % -43.62% -51.02% -53.00% -51.39% -55.85% -66.15% 100.00%
DY 1.90 0.02 4.73 0.00 0.00 0.00 0.00 -
  YoY % 9,400.00% -99.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.17% 0.42% 100.00% - - - -
P/NAPS 0.45 0.74 0.49 0.37 0.46 0.18 0.21 13.54%
  YoY % -39.19% 51.02% 32.43% -19.57% 155.56% -14.29% -
  Horiz. % 214.29% 352.38% 233.33% 176.19% 219.05% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 -
P/RPS 0.49 0.64 0.46 0.41 0.43 0.24 0.18 18.16%
  YoY % -23.44% 39.13% 12.20% -4.65% 79.17% 33.33% -
  Horiz. % 272.22% 355.56% 255.56% 227.78% 238.89% 133.33% 100.00%
P/EPS 11.53 9.85 10.40 11.71 8.87 9.58 -5.85 -
  YoY % 17.06% -5.29% -11.19% 32.02% -7.41% 263.76% -
  Horiz. % -197.09% -168.38% -177.78% -200.17% -151.62% -163.76% 100.00%
EY 8.68 10.16 9.62 8.54 11.27 10.44 -17.08 -
  YoY % -14.57% 5.61% 12.65% -24.22% 7.95% 161.12% -
  Horiz. % -50.82% -59.48% -56.32% -50.00% -65.98% -61.12% 100.00%
DY 2.03 0.02 4.61 0.00 0.00 0.00 0.00 -
  YoY % 10,050.00% -99.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.03% 0.43% 100.00% - - - -
P/NAPS 0.42 0.69 0.50 0.42 0.42 0.21 0.23 10.55%
  YoY % -39.13% 38.00% 19.05% 0.00% 100.00% -8.70% -
  Horiz. % 182.61% 300.00% 217.39% 182.61% 182.61% 91.30% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers