Highlights

[PWF] YoY Quarter Result on 2014-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -40.21%    YoY -     46.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 84,891 75,300 68,082 71,191 57,543 54,338 63,498 4.95%
  YoY % 12.74% 10.60% -4.37% 23.72% 5.90% -14.43% -
  Horiz. % 133.69% 118.59% 107.22% 112.12% 90.62% 85.57% 100.00%
PBT 8,250 4,704 3,055 3,303 3,214 1,402 1,497 32.87%
  YoY % 75.38% 53.98% -7.51% 2.77% 129.24% -6.35% -
  Horiz. % 551.10% 314.23% 204.07% 220.64% 214.70% 93.65% 100.00%
Tax -2,613 -1,131 -1,435 -760 -1,483 -259 524 -
  YoY % -131.03% 21.18% -88.82% 48.75% -472.59% -149.43% -
  Horiz. % -498.66% -215.84% -273.85% -145.04% -283.02% -49.43% 100.00%
NP 5,637 3,573 1,620 2,543 1,731 1,143 2,021 18.63%
  YoY % 57.77% 120.56% -36.30% 46.91% 51.44% -43.44% -
  Horiz. % 278.92% 176.79% 80.16% 125.83% 85.65% 56.56% 100.00%
NP to SH 5,987 3,573 1,620 2,543 1,731 1,143 2,021 19.82%
  YoY % 67.56% 120.56% -36.30% 46.91% 51.44% -43.44% -
  Horiz. % 296.24% 176.79% 80.16% 125.83% 85.65% 56.56% 100.00%
Tax Rate 31.67 % 24.04 % 46.97 % 23.01 % 46.14 % 18.47 % -35.00 % -
  YoY % 31.74% -48.82% 104.13% -50.13% 149.81% 152.77% -
  Horiz. % -90.49% -68.69% -134.20% -65.74% -131.83% -52.77% 100.00%
Total Cost 79,254 71,727 66,462 68,648 55,812 53,195 61,477 4.32%
  YoY % 10.49% 7.92% -3.18% 23.00% 4.92% -13.47% -
  Horiz. % 128.92% 116.67% 108.11% 111.66% 90.79% 86.53% 100.00%
Net Worth 239,154 456,383 216,951 214,901 209,510 128,662 128,672 10.87%
  YoY % -47.60% 110.36% 0.95% 2.57% 62.84% -0.01% -
  Horiz. % 185.86% 354.69% 168.61% 167.01% 162.82% 99.99% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 32 2,251 - - - - - -
  YoY % -98.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.44% 100.00% - - - - -
Div Payout % 0.54 % 63.03 % - % - % - % - % - % -
  YoY % -99.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.86% 100.00% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 239,154 456,383 216,951 214,901 209,510 128,662 128,672 10.87%
  YoY % -47.60% 110.36% 0.95% 2.57% 62.84% -0.01% -
  Horiz. % 185.86% 354.69% 168.61% 167.01% 162.82% 99.99% 100.00%
NOSH 162,690 150,126 71,365 59,694 59,689 59,842 59,296 18.30%
  YoY % 8.37% 110.36% 19.55% 0.01% -0.26% 0.92% -
  Horiz. % 274.37% 253.18% 120.35% 100.67% 100.66% 100.92% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.64 % 4.75 % 2.38 % 3.57 % 3.01 % 2.10 % 3.18 % 13.04%
  YoY % 39.79% 99.58% -33.33% 18.60% 43.33% -33.96% -
  Horiz. % 208.81% 149.37% 74.84% 112.26% 94.65% 66.04% 100.00%
ROE 2.50 % 0.78 % 0.75 % 1.18 % 0.83 % 0.89 % 1.57 % 8.05%
  YoY % 220.51% 4.00% -36.44% 42.17% -6.74% -43.31% -
  Horiz. % 159.24% 49.68% 47.77% 75.16% 52.87% 56.69% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 52.18 50.16 95.40 119.26 96.40 90.80 107.09 -11.28%
  YoY % 4.03% -47.42% -20.01% 23.71% 6.17% -15.21% -
  Horiz. % 48.73% 46.84% 89.08% 111.36% 90.02% 84.79% 100.00%
EPS 3.68 2.38 2.27 4.26 2.90 1.91 3.38 1.43%
  YoY % 54.62% 4.85% -46.71% 46.90% 51.83% -43.49% -
  Horiz. % 108.88% 70.41% 67.16% 126.04% 85.80% 56.51% 100.00%
DPS 0.02 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.33% 100.00% - - - - -
NAPS 1.4700 3.0400 3.0400 3.6000 3.5100 2.1500 2.1700 -6.28%
  YoY % -51.64% 0.00% -15.56% 2.56% 63.26% -0.92% -
  Horiz. % 67.74% 140.09% 140.09% 165.90% 161.75% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 48.80 43.29 39.14 40.93 33.08 31.24 36.50 4.95%
  YoY % 12.73% 10.60% -4.37% 23.73% 5.89% -14.41% -
  Horiz. % 133.70% 118.60% 107.23% 112.14% 90.63% 85.59% 100.00%
EPS 3.44 2.05 0.93 1.46 1.00 0.66 1.16 19.84%
  YoY % 67.80% 120.43% -36.30% 46.00% 51.52% -43.10% -
  Horiz. % 296.55% 176.72% 80.17% 125.86% 86.21% 56.90% 100.00%
DPS 0.02 1.29 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.55% 100.00% - - - - -
NAPS 1.3749 2.6237 1.2472 1.2354 1.2045 0.7397 0.7397 10.87%
  YoY % -47.60% 110.37% 0.96% 2.57% 62.84% 0.00% -
  Horiz. % 185.87% 354.70% 168.61% 167.01% 162.84% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 -
P/RPS 2.01 3.07 1.28 1.02 0.72 0.53 0.41 30.31%
  YoY % -34.53% 139.84% 25.49% 41.67% 35.85% 29.27% -
  Horiz. % 490.24% 748.78% 312.20% 248.78% 175.61% 129.27% 100.00%
P/EPS 28.53 64.71 53.74 28.64 23.79 25.13 12.91 14.12%
  YoY % -55.91% 20.41% 87.64% 20.39% -5.33% 94.66% -
  Horiz. % 220.99% 501.24% 416.27% 221.84% 184.28% 194.66% 100.00%
EY 3.50 1.55 1.86 3.49 4.20 3.98 7.75 -12.40%
  YoY % 125.81% -16.67% -46.70% -16.90% 5.53% -48.65% -
  Horiz. % 45.16% 20.00% 24.00% 45.03% 54.19% 51.35% 100.00%
DY 0.02 0.97 0.00 0.00 0.00 0.00 0.00 -
  YoY % -97.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.06% 100.00% - - - - -
P/NAPS 0.71 0.51 0.40 0.34 0.20 0.22 0.20 23.49%
  YoY % 39.22% 27.50% 17.65% 70.00% -9.09% 10.00% -
  Horiz. % 355.00% 255.00% 200.00% 170.00% 100.00% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 -
Price 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 -
P/RPS 2.15 1.36 1.12 1.40 0.62 0.47 0.37 34.05%
  YoY % 58.09% 21.43% -20.00% 125.81% 31.91% 27.03% -
  Horiz. % 581.08% 367.57% 302.70% 378.38% 167.57% 127.03% 100.00%
P/EPS 30.43 28.57 47.14 39.20 20.69 22.51 11.74 17.19%
  YoY % 6.51% -39.39% 20.26% 89.46% -8.09% 91.74% -
  Horiz. % 259.20% 243.36% 401.53% 333.90% 176.24% 191.74% 100.00%
EY 3.29 3.50 2.12 2.55 4.83 4.44 8.52 -14.65%
  YoY % -6.00% 65.09% -16.86% -47.20% 8.78% -47.89% -
  Horiz. % 38.62% 41.08% 24.88% 29.93% 56.69% 52.11% 100.00%
DY 0.02 2.21 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.90% 100.00% - - - - -
P/NAPS 0.76 0.22 0.35 0.46 0.17 0.20 0.18 27.10%
  YoY % 245.45% -37.14% -23.91% 170.59% -15.00% 11.11% -
  Horiz. % 422.22% 122.22% 194.44% 255.56% 94.44% 111.11% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers