Highlights

[PWF] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     13.94%    YoY -     2,632.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 326,444 285,360 279,745 259,142 214,424 264,381 262,506 3.70%
  YoY % 14.40% 2.01% 7.95% 20.85% -18.90% 0.71% -
  Horiz. % 124.36% 108.71% 106.57% 98.72% 81.68% 100.71% 100.00%
PBT 19,834 9,424 16,413 9,192 349 5,962 6,833 19.42%
  YoY % 110.46% -42.58% 78.56% 2,533.81% -94.15% -12.75% -
  Horiz. % 290.27% 137.92% 240.20% 134.52% 5.11% 87.25% 100.00%
Tax -6,922 -3,363 -4,753 -3,864 -154 -1,293 -6,724 0.48%
  YoY % -105.83% 29.24% -23.01% -2,409.09% 88.09% 80.77% -
  Horiz. % 102.94% 50.01% 70.69% 57.47% 2.29% 19.23% 100.00%
NP 12,912 6,061 11,660 5,328 195 4,669 109 121.45%
  YoY % 113.03% -48.02% 118.84% 2,632.31% -95.82% 4,183.49% -
  Horiz. % 11,845.87% 5,560.55% 10,697.25% 4,888.07% 178.90% 4,283.49% 100.00%
NP to SH 12,912 6,061 11,660 5,328 195 4,669 163 107.10%
  YoY % 113.03% -48.02% 118.84% 2,632.31% -95.82% 2,764.42% -
  Horiz. % 7,921.47% 3,718.40% 7,153.37% 3,268.71% 119.63% 2,864.42% 100.00%
Tax Rate 34.90 % 35.69 % 28.96 % 42.04 % 44.13 % 21.69 % 98.40 % -15.85%
  YoY % -2.21% 23.24% -31.11% -4.74% 103.46% -77.96% -
  Horiz. % 35.47% 36.27% 29.43% 42.72% 44.85% 22.04% 100.00%
Total Cost 313,532 279,299 268,085 253,814 214,229 259,712 262,397 3.01%
  YoY % 12.26% 4.18% 5.62% 18.48% -17.51% -1.02% -
  Horiz. % 119.49% 106.44% 102.17% 96.73% 81.64% 98.98% 100.00%
Net Worth 219,029 204,878 222,115 208,409 203,765 130,286 130,038 9.07%
  YoY % 6.91% -7.76% 6.58% 2.28% 56.40% 0.19% -
  Horiz. % 168.43% 157.55% 170.81% 160.27% 156.70% 100.19% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,360 4,268 4,725 - - - - -
  YoY % 25.60% -9.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.44% 90.32% 100.00% - - - -
Div Payout % 41.52 % 70.42 % 40.53 % - % - % - % - % -
  YoY % -41.04% 73.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.44% 173.75% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 219,029 204,878 222,115 208,409 203,765 130,286 130,038 9.07%
  YoY % 6.91% -7.76% 6.58% 2.28% 56.40% 0.19% -
  Horiz. % 168.43% 157.55% 170.81% 160.27% 156.70% 100.19% 100.00%
NOSH 153,167 71,138 59,073 59,716 59,062 59,764 61,923 16.28%
  YoY % 115.31% 20.42% -1.08% 1.11% -1.17% -3.49% -
  Horiz. % 247.35% 114.88% 95.40% 96.44% 95.38% 96.51% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.96 % 2.12 % 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 114.93%
  YoY % 86.79% -49.16% 102.43% 2,188.89% -94.92% 4,325.00% -
  Horiz. % 9,900.00% 5,300.00% 10,425.00% 5,150.00% 225.00% 4,425.00% 100.00%
ROE 5.90 % 2.96 % 5.25 % 2.56 % 0.10 % 3.58 % 0.13 % 88.76%
  YoY % 99.32% -43.62% 105.08% 2,460.00% -97.21% 2,653.85% -
  Horiz. % 4,538.46% 2,276.92% 4,038.46% 1,969.23% 76.92% 2,753.85% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 213.13 401.13 473.56 433.96 363.05 442.37 423.92 -10.82%
  YoY % -46.87% -15.29% 9.13% 19.53% -17.93% 4.35% -
  Horiz. % 50.28% 94.62% 111.71% 102.37% 85.64% 104.35% 100.00%
EPS 8.43 8.52 16.45 8.93 0.33 7.81 0.27 77.36%
  YoY % -1.06% -48.21% 84.21% 2,606.06% -95.77% 2,792.59% -
  Horiz. % 3,122.22% 3,155.56% 6,092.59% 3,307.41% 122.22% 2,892.59% 100.00%
DPS 3.50 6.00 8.00 0.00 0.00 0.00 0.00 -
  YoY % -41.67% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.75% 75.00% 100.00% - - - -
NAPS 1.4300 2.8800 3.7600 3.4900 3.4500 2.1800 2.1000 -6.20%
  YoY % -50.35% -23.40% 7.74% 1.16% 58.26% 3.81% -
  Horiz. % 68.10% 137.14% 179.05% 166.19% 164.29% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 187.59 163.98 160.76 148.92 123.22 151.93 150.85 3.70%
  YoY % 14.40% 2.00% 7.95% 20.86% -18.90% 0.72% -
  Horiz. % 124.36% 108.70% 106.57% 98.72% 81.68% 100.72% 100.00%
EPS 7.42 3.48 6.70 3.06 0.11 2.68 0.09 108.48%
  YoY % 113.22% -48.06% 118.95% 2,681.82% -95.90% 2,877.78% -
  Horiz. % 8,244.44% 3,866.67% 7,444.44% 3,400.00% 122.22% 2,977.78% 100.00%
DPS 3.08 2.45 2.72 0.00 0.00 0.00 0.00 -
  YoY % 25.71% -9.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.24% 90.07% 100.00% - - - -
NAPS 1.2587 1.1773 1.2764 1.1976 1.1709 0.7487 0.7473 9.07%
  YoY % 6.91% -7.76% 6.58% 2.28% 56.39% 0.19% -
  Horiz. % 168.43% 157.54% 170.80% 160.26% 156.68% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7250 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 -
P/RPS 0.34 0.31 0.31 0.19 0.12 0.11 0.12 18.94%
  YoY % 9.68% 0.00% 63.16% 58.33% 9.09% -8.33% -
  Horiz. % 283.33% 258.33% 258.33% 158.33% 100.00% 91.67% 100.00%
P/EPS 8.60 14.67 7.50 9.41 127.21 6.27 193.75 -40.47%
  YoY % -41.38% 95.60% -20.30% -92.60% 1,928.87% -96.76% -
  Horiz. % 4.44% 7.57% 3.87% 4.86% 65.66% 3.24% 100.00%
EY 11.63 6.82 13.34 10.62 0.79 15.94 0.52 67.77%
  YoY % 70.53% -48.88% 25.61% 1,244.30% -95.04% 2,965.38% -
  Horiz. % 2,236.54% 1,311.54% 2,565.38% 2,042.31% 151.92% 3,065.38% 100.00%
DY 4.83 4.80 5.41 0.00 0.00 0.00 0.00 -
  YoY % 0.62% -11.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.28% 88.72% 100.00% - - - -
P/NAPS 0.51 0.43 0.39 0.24 0.12 0.22 0.24 13.37%
  YoY % 18.60% 10.26% 62.50% 100.00% -45.45% -8.33% -
  Horiz. % 212.50% 179.17% 162.50% 100.00% 50.00% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.8750 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 -
P/RPS 0.41 0.32 0.31 0.18 0.12 0.11 0.11 24.49%
  YoY % 28.13% 3.23% 72.22% 50.00% 9.09% 0.00% -
  Horiz. % 372.73% 290.91% 281.82% 163.64% 109.09% 100.00% 100.00%
P/EPS 10.38 15.14 7.45 8.97 131.75 6.40 178.55 -37.73%
  YoY % -31.44% 103.22% -16.95% -93.19% 1,958.59% -96.42% -
  Horiz. % 5.81% 8.48% 4.17% 5.02% 73.79% 3.58% 100.00%
EY 9.63 6.60 13.43 11.15 0.76 15.62 0.56 60.59%
  YoY % 45.91% -50.86% 20.45% 1,367.11% -95.13% 2,689.29% -
  Horiz. % 1,719.64% 1,178.57% 2,398.21% 1,991.07% 135.71% 2,789.29% 100.00%
DY 4.00 4.65 5.44 0.00 0.00 0.00 0.00 -
  YoY % -13.98% -14.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.53% 85.48% 100.00% - - - -
P/NAPS 0.61 0.45 0.39 0.23 0.13 0.23 0.22 18.51%
  YoY % 35.56% 15.38% 69.57% 76.92% -43.48% 4.55% -
  Horiz. % 277.27% 204.55% 177.27% 104.55% 59.09% 104.55% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS