Highlights

[PWF] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -20.18%    YoY -     150.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 83,702 83,635 71,653 70,932 57,270 52,321 69,455 3.16%
  YoY % 0.08% 16.72% 1.02% 23.86% 9.46% -24.67% -
  Horiz. % 120.51% 120.42% 103.16% 102.13% 82.46% 75.33% 100.00%
PBT 7,382 5,318 4,508 5,687 1,489 -2,536 2,523 19.57%
  YoY % 38.81% 17.97% -20.73% 281.93% 158.71% -200.52% -
  Horiz. % 292.59% 210.78% 178.68% 225.41% 59.02% -100.52% 100.00%
Tax -1,963 -1,590 -1,192 -1,434 -172 -220 -444 28.08%
  YoY % -23.46% -33.39% 16.88% -733.72% 21.82% 50.45% -
  Horiz. % 442.12% 358.11% 268.47% 322.97% 38.74% 49.55% 100.00%
NP 5,419 3,728 3,316 4,253 1,317 -2,756 2,079 17.30%
  YoY % 45.36% 12.42% -22.03% 222.93% 147.79% -232.56% -
  Horiz. % 260.65% 179.32% 159.50% 204.57% 63.35% -132.56% 100.00%
NP to SH 5,419 3,728 3,316 4,253 1,698 -2,756 2,079 17.30%
  YoY % 45.36% 12.42% -22.03% 150.47% 161.61% -232.56% -
  Horiz. % 260.65% 179.32% 159.50% 204.57% 81.67% -132.56% 100.00%
Tax Rate 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % - % 17.60 % 7.11%
  YoY % -11.07% 13.09% 4.84% 118.35% 0.00% 0.00% -
  Horiz. % 151.08% 169.89% 150.23% 143.30% 65.62% 0.00% 100.00%
Total Cost 78,283 79,907 68,337 66,679 55,953 55,077 67,376 2.53%
  YoY % -2.03% 16.93% 2.49% 19.17% 1.59% -18.25% -
  Horiz. % 116.19% 118.60% 101.43% 98.97% 83.05% 81.75% 100.00%
Net Worth 163,701 222,788 204,772 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 160.17% 166.10% 209.14% 97.73% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 163,701 222,788 204,772 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 160.17% 166.10% 209.14% 97.73% 100.00%
NOSH 163,701 74,262 66,055 59,649 76,832 59,783 59,741 18.28%
  YoY % 120.43% 12.42% 10.74% -22.36% 28.52% 0.07% -
  Horiz. % 274.02% 124.31% 110.57% 99.85% 128.61% 100.07% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 13.72%
  YoY % 45.07% -3.67% -22.83% 160.87% 143.64% -276.25% -
  Horiz. % 216.39% 149.16% 154.85% 200.67% 76.92% -176.25% 100.00%
ROE 3.31 % 1.67 % 1.62 % 2.00 % 0.64 % -2.21 % 1.63 % 12.52%
  YoY % 98.20% 3.09% -19.00% 212.50% 128.96% -235.58% -
  Horiz. % 203.07% 102.45% 99.39% 122.70% 39.26% -135.58% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 51.13 112.62 108.47 118.91 74.54 87.52 116.26 -12.78%
  YoY % -54.60% 3.83% -8.78% 59.53% -14.83% -24.72% -
  Horiz. % 43.98% 96.87% 93.30% 102.28% 64.11% 75.28% 100.00%
EPS 3.31 5.02 5.02 7.13 2.21 -4.61 3.40 -0.45%
  YoY % -34.06% 0.00% -29.59% 222.62% 147.94% -235.59% -
  Horiz. % 97.35% 147.65% 147.65% 209.71% 65.00% -135.59% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.0000 3.0000 3.1000 3.5600 3.4800 2.0900 2.1400 -11.90%
  YoY % -66.67% -3.23% -12.92% 2.30% 66.51% -2.34% -
  Horiz. % 46.73% 140.19% 144.86% 166.36% 162.62% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.12 48.08 41.19 40.78 32.92 30.08 39.93 3.16%
  YoY % 0.08% 16.73% 1.01% 23.88% 9.44% -24.67% -
  Horiz. % 120.51% 120.41% 103.16% 102.13% 82.44% 75.33% 100.00%
EPS 3.12 2.14 1.91 2.45 0.98 -1.58 1.20 17.25%
  YoY % 45.79% 12.04% -22.04% 150.00% 162.03% -231.67% -
  Horiz. % 260.00% 178.33% 159.17% 204.17% 81.67% -131.67% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.9411 1.2808 1.1772 1.2208 1.5371 0.7183 0.7350 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.04% 174.26% 160.16% 166.10% 209.13% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8750 1.2700 1.4400 0.8250 0.4550 0.4700 0.4300 -
P/RPS 1.71 1.13 1.33 0.69 0.61 0.54 0.37 29.03%
  YoY % 51.33% -15.04% 92.75% 13.11% 12.96% 45.95% -
  Horiz. % 462.16% 305.41% 359.46% 186.49% 164.86% 145.95% 100.00%
P/EPS 26.43 25.30 28.69 11.57 20.59 -10.20 12.36 13.49%
  YoY % 4.47% -11.82% 147.97% -43.81% 301.86% -182.52% -
  Horiz. % 213.83% 204.69% 232.12% 93.61% 166.59% -82.52% 100.00%
EY 3.78 3.95 3.49 8.64 4.86 -9.81 8.09 -11.90%
  YoY % -4.30% 13.18% -59.61% 77.78% 149.54% -221.26% -
  Horiz. % 46.72% 48.83% 43.14% 106.80% 60.07% -121.26% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.88 0.42 0.46 0.23 0.13 0.22 0.20 27.98%
  YoY % 109.52% -8.70% 100.00% 76.92% -40.91% 10.00% -
  Horiz. % 440.00% 210.00% 230.00% 115.00% 65.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.8500 1.3500 1.3300 0.9500 0.6800 0.4800 0.4500 -
P/RPS 1.66 1.20 1.23 0.80 0.91 0.55 0.39 27.28%
  YoY % 38.33% -2.44% 53.75% -12.09% 65.45% 41.03% -
  Horiz. % 425.64% 307.69% 315.38% 205.13% 233.33% 141.03% 100.00%
P/EPS 25.68 26.89 26.49 13.32 30.77 -10.41 12.93 12.10%
  YoY % -4.50% 1.51% 98.87% -56.71% 395.58% -180.51% -
  Horiz. % 198.61% 207.97% 204.87% 103.02% 237.97% -80.51% 100.00%
EY 3.89 3.72 3.77 7.51 3.25 -9.60 7.73 -10.81%
  YoY % 4.57% -1.33% -49.80% 131.08% 133.85% -224.19% -
  Horiz. % 50.32% 48.12% 48.77% 97.15% 42.04% -124.19% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.85 0.45 0.43 0.27 0.20 0.23 0.21 26.21%
  YoY % 88.89% 4.65% 59.26% 35.00% -13.04% 9.52% -
  Horiz. % 404.76% 214.29% 204.76% 128.57% 95.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

339  375  597  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.15-0.03 
 IRIS 0.31+0.03 
 DOLPHIN-WB 0.03+0.025 
 INIX 0.2850.00 
 MTRONIC 0.0850.00 
 MTOUCHE 0.050.00 
 CONNECT 0.155+0.015 
 BINTAI 0.575+0.04 
 PRESBHD 0.575+0.01 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS