Highlights

[PWF] YoY Quarter Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     1.94%    YoY -     51.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 75,300 68,082 71,191 57,543 54,338 63,498 59,536 3.99%
  YoY % 10.60% -4.37% 23.72% 5.90% -14.43% 6.65% -
  Horiz. % 126.48% 114.35% 119.58% 96.65% 91.27% 106.65% 100.00%
PBT 4,704 3,055 3,303 3,214 1,402 1,497 1,684 18.66%
  YoY % 53.98% -7.51% 2.77% 129.24% -6.35% -11.10% -
  Horiz. % 279.33% 181.41% 196.14% 190.86% 83.25% 88.90% 100.00%
Tax -1,131 -1,435 -760 -1,483 -259 524 -886 4.15%
  YoY % 21.18% -88.82% 48.75% -472.59% -149.43% 159.14% -
  Horiz. % 127.65% 161.96% 85.78% 167.38% 29.23% -59.14% 100.00%
NP 3,573 1,620 2,543 1,731 1,143 2,021 798 28.35%
  YoY % 120.56% -36.30% 46.91% 51.44% -43.44% 153.26% -
  Horiz. % 447.74% 203.01% 318.67% 216.92% 143.23% 253.26% 100.00%
NP to SH 3,573 1,620 2,543 1,731 1,143 2,021 798 28.35%
  YoY % 120.56% -36.30% 46.91% 51.44% -43.44% 153.26% -
  Horiz. % 447.74% 203.01% 318.67% 216.92% 143.23% 253.26% 100.00%
Tax Rate 24.04 % 46.97 % 23.01 % 46.14 % 18.47 % -35.00 % 52.61 % -12.23%
  YoY % -48.82% 104.13% -50.13% 149.81% 152.77% -166.53% -
  Horiz. % 45.69% 89.28% 43.74% 87.70% 35.11% -66.53% 100.00%
Total Cost 71,727 66,462 68,648 55,812 53,195 61,477 58,738 3.38%
  YoY % 7.92% -3.18% 23.00% 4.92% -13.47% 4.66% -
  Horiz. % 122.11% 113.15% 116.87% 95.02% 90.56% 104.66% 100.00%
Net Worth 456,383 216,951 214,901 209,510 128,662 128,672 121,654 24.63%
  YoY % 110.36% 0.95% 2.57% 62.84% -0.01% 5.77% -
  Horiz. % 375.15% 178.33% 176.65% 172.22% 105.76% 105.77% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,251 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 63.03 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 456,383 216,951 214,901 209,510 128,662 128,672 121,654 24.63%
  YoY % 110.36% 0.95% 2.57% 62.84% -0.01% 5.77% -
  Horiz. % 375.15% 178.33% 176.65% 172.22% 105.76% 105.77% 100.00%
NOSH 150,126 71,365 59,694 59,689 59,842 59,296 60,827 16.23%
  YoY % 110.36% 19.55% 0.01% -0.26% 0.92% -2.52% -
  Horiz. % 246.81% 117.33% 98.14% 98.13% 98.38% 97.48% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.75 % 2.38 % 3.57 % 3.01 % 2.10 % 3.18 % 1.34 % 23.46%
  YoY % 99.58% -33.33% 18.60% 43.33% -33.96% 137.31% -
  Horiz. % 354.48% 177.61% 266.42% 224.63% 156.72% 237.31% 100.00%
ROE 0.78 % 0.75 % 1.18 % 0.83 % 0.89 % 1.57 % 0.66 % 2.82%
  YoY % 4.00% -36.44% 42.17% -6.74% -43.31% 137.88% -
  Horiz. % 118.18% 113.64% 178.79% 125.76% 134.85% 237.88% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 50.16 95.40 119.26 96.40 90.80 107.09 97.88 -10.53%
  YoY % -47.42% -20.01% 23.71% 6.17% -15.21% 9.41% -
  Horiz. % 51.25% 97.47% 121.84% 98.49% 92.77% 109.41% 100.00%
EPS 2.38 2.27 4.26 2.90 1.91 3.38 2.28 0.72%
  YoY % 4.85% -46.71% 46.90% 51.83% -43.49% 48.25% -
  Horiz. % 104.39% 99.56% 186.84% 127.19% 83.77% 148.25% 100.00%
DPS 1.50 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 3.0400 3.0400 3.6000 3.5100 2.1500 2.1700 2.0000 7.22%
  YoY % 0.00% -15.56% 2.56% 63.26% -0.92% 8.50% -
  Horiz. % 152.00% 152.00% 180.00% 175.50% 107.50% 108.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.29 39.14 40.93 33.08 31.24 36.50 34.23 3.99%
  YoY % 10.60% -4.37% 23.73% 5.89% -14.41% 6.63% -
  Horiz. % 126.47% 114.34% 119.57% 96.64% 91.26% 106.63% 100.00%
EPS 2.05 0.93 1.46 1.00 0.66 1.16 0.46 28.25%
  YoY % 120.43% -36.30% 46.00% 51.52% -43.10% 152.17% -
  Horiz. % 445.65% 202.17% 317.39% 217.39% 143.48% 252.17% 100.00%
DPS 1.29 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 2.6237 1.2472 1.2354 1.2045 0.7397 0.7397 0.6994 24.63%
  YoY % 110.37% 0.96% 2.57% 62.84% 0.00% 5.76% -
  Horiz. % 375.14% 178.32% 176.64% 172.22% 105.76% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 -
P/RPS 3.07 1.28 1.02 0.72 0.53 0.41 0.39 41.00%
  YoY % 139.84% 25.49% 41.67% 35.85% 29.27% 5.13% -
  Horiz. % 787.18% 328.21% 261.54% 184.62% 135.90% 105.13% 100.00%
P/EPS 64.71 53.74 28.64 23.79 25.13 12.91 28.97 14.32%
  YoY % 20.41% 87.64% 20.39% -5.33% 94.66% -55.44% -
  Horiz. % 223.37% 185.50% 98.86% 82.12% 86.74% 44.56% 100.00%
EY 1.55 1.86 3.49 4.20 3.98 7.75 3.45 -12.47%
  YoY % -16.67% -46.70% -16.90% 5.53% -48.65% 124.64% -
  Horiz. % 44.93% 53.91% 101.16% 121.74% 115.36% 224.64% 100.00%
DY 0.97 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 0.51 0.40 0.34 0.20 0.22 0.20 0.19 17.87%
  YoY % 27.50% 17.65% 70.00% -9.09% 10.00% 5.26% -
  Horiz. % 268.42% 210.53% 178.95% 105.26% 115.79% 105.26% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 -
Price 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 -
P/RPS 1.36 1.12 1.40 0.62 0.47 0.37 0.50 18.13%
  YoY % 21.43% -20.00% 125.81% 31.91% 27.03% -26.00% -
  Horiz. % 272.00% 224.00% 280.00% 124.00% 94.00% 74.00% 100.00%
P/EPS 28.57 47.14 39.20 20.69 22.51 11.74 37.35 -4.36%
  YoY % -39.39% 20.26% 89.46% -8.09% 91.74% -68.57% -
  Horiz. % 76.49% 126.21% 104.95% 55.39% 60.27% 31.43% 100.00%
EY 3.50 2.12 2.55 4.83 4.44 8.52 2.68 4.55%
  YoY % 65.09% -16.86% -47.20% 8.78% -47.89% 217.91% -
  Horiz. % 130.60% 79.10% 95.15% 180.22% 165.67% 317.91% 100.00%
DY 2.21 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 0.22 0.35 0.46 0.17 0.20 0.18 0.25 -2.11%
  YoY % -37.14% -23.91% 170.59% -15.00% 11.11% -28.00% -
  Horiz. % 88.00% 140.00% 184.00% 68.00% 80.00% 72.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers