Highlights

[PWF] YoY Quarter Result on 2015-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -51.15%    YoY -     -36.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 85,706 84,891 75,300 68,082 71,191 57,543 54,338 7.89%
  YoY % 0.96% 12.74% 10.60% -4.37% 23.72% 5.90% -
  Horiz. % 157.73% 156.23% 138.58% 125.29% 131.02% 105.90% 100.00%
PBT 2,092 8,250 4,704 3,055 3,303 3,214 1,402 6.89%
  YoY % -74.64% 75.38% 53.98% -7.51% 2.77% 129.24% -
  Horiz. % 149.22% 588.45% 335.52% 217.90% 235.59% 229.24% 100.00%
Tax -907 -2,613 -1,131 -1,435 -760 -1,483 -259 23.22%
  YoY % 65.29% -131.03% 21.18% -88.82% 48.75% -472.59% -
  Horiz. % 350.19% 1,008.88% 436.68% 554.05% 293.44% 572.59% 100.00%
NP 1,185 5,637 3,573 1,620 2,543 1,731 1,143 0.60%
  YoY % -78.98% 57.77% 120.56% -36.30% 46.91% 51.44% -
  Horiz. % 103.67% 493.18% 312.60% 141.73% 222.48% 151.44% 100.00%
NP to SH 1,512 5,987 3,573 1,620 2,543 1,731 1,143 4.77%
  YoY % -74.75% 67.56% 120.56% -36.30% 46.91% 51.44% -
  Horiz. % 132.28% 523.80% 312.60% 141.73% 222.48% 151.44% 100.00%
Tax Rate 43.36 % 31.67 % 24.04 % 46.97 % 23.01 % 46.14 % 18.47 % 15.28%
  YoY % 36.91% 31.74% -48.82% 104.13% -50.13% 149.81% -
  Horiz. % 234.76% 171.47% 130.16% 254.30% 124.58% 249.81% 100.00%
Total Cost 84,521 79,254 71,727 66,462 68,648 55,812 53,195 8.02%
  YoY % 6.65% 10.49% 7.92% -3.18% 23.00% 4.92% -
  Horiz. % 158.89% 148.99% 134.84% 124.94% 129.05% 104.92% 100.00%
Net Worth 305,008 239,154 456,383 216,951 214,901 209,510 128,662 15.46%
  YoY % 27.54% -47.60% 110.36% 0.95% 2.57% 62.84% -
  Horiz. % 237.06% 185.88% 354.71% 168.62% 167.03% 162.84% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,584 32 2,251 - - - - -
  YoY % 7,843.99% -98.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.78% 1.44% 100.00% - - - -
Div Payout % 170.95 % 0.54 % 63.03 % - % - % - % - % -
  YoY % 31,557.41% -99.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 271.22% 0.86% 100.00% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 305,008 239,154 456,383 216,951 214,901 209,510 128,662 15.46%
  YoY % 27.54% -47.60% 110.36% 0.95% 2.57% 62.84% -
  Horiz. % 237.06% 185.88% 354.71% 168.62% 167.03% 162.84% 100.00%
NOSH 172,321 162,690 150,126 71,365 59,694 59,689 59,842 19.27%
  YoY % 5.92% 8.37% 110.36% 19.55% 0.01% -0.26% -
  Horiz. % 287.96% 271.86% 250.87% 119.25% 99.75% 99.74% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.38 % 6.64 % 4.75 % 2.38 % 3.57 % 3.01 % 2.10 % -6.76%
  YoY % -79.22% 39.79% 99.58% -33.33% 18.60% 43.33% -
  Horiz. % 65.71% 316.19% 226.19% 113.33% 170.00% 143.33% 100.00%
ROE 0.50 % 2.50 % 0.78 % 0.75 % 1.18 % 0.83 % 0.89 % -9.16%
  YoY % -80.00% 220.51% 4.00% -36.44% 42.17% -6.74% -
  Horiz. % 56.18% 280.90% 87.64% 84.27% 132.58% 93.26% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.74 52.18 50.16 95.40 119.26 96.40 90.80 -9.54%
  YoY % -4.68% 4.03% -47.42% -20.01% 23.71% 6.17% -
  Horiz. % 54.78% 57.47% 55.24% 105.07% 131.34% 106.17% 100.00%
EPS 0.88 3.68 2.38 2.27 4.26 2.90 1.91 -12.11%
  YoY % -76.09% 54.62% 4.85% -46.71% 46.90% 51.83% -
  Horiz. % 46.07% 192.67% 124.61% 118.85% 223.04% 151.83% 100.00%
DPS 1.50 0.02 1.50 0.00 0.00 0.00 0.00 -
  YoY % 7,400.00% -98.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 1.33% 100.00% - - - -
NAPS 1.7700 1.4700 3.0400 3.0400 3.6000 3.5100 2.1500 -3.19%
  YoY % 20.41% -51.64% 0.00% -15.56% 2.56% 63.26% -
  Horiz. % 82.33% 68.37% 141.40% 141.40% 167.44% 163.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.27 48.80 43.29 39.14 40.93 33.08 31.24 7.89%
  YoY % 0.96% 12.73% 10.60% -4.37% 23.73% 5.89% -
  Horiz. % 157.71% 156.21% 138.57% 125.29% 131.02% 105.89% 100.00%
EPS 0.87 3.44 2.05 0.93 1.46 1.00 0.66 4.71%
  YoY % -74.71% 67.80% 120.43% -36.30% 46.00% 51.52% -
  Horiz. % 131.82% 521.21% 310.61% 140.91% 221.21% 151.52% 100.00%
DPS 1.49 0.02 1.29 0.00 0.00 0.00 0.00 -
  YoY % 7,350.00% -98.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.50% 1.55% 100.00% - - - -
NAPS 1.7535 1.3749 2.6237 1.2472 1.2354 1.2045 0.7397 15.46%
  YoY % 27.54% -47.60% 110.37% 0.96% 2.57% 62.84% -
  Horiz. % 237.06% 185.87% 354.70% 168.61% 167.01% 162.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 -
P/RPS 1.77 2.01 3.07 1.28 1.02 0.72 0.53 22.25%
  YoY % -11.94% -34.53% 139.84% 25.49% 41.67% 35.85% -
  Horiz. % 333.96% 379.25% 579.25% 241.51% 192.45% 135.85% 100.00%
P/EPS 100.29 28.53 64.71 53.74 28.64 23.79 25.13 25.93%
  YoY % 251.52% -55.91% 20.41% 87.64% 20.39% -5.33% -
  Horiz. % 399.08% 113.53% 257.50% 213.85% 113.97% 94.67% 100.00%
EY 1.00 3.50 1.55 1.86 3.49 4.20 3.98 -20.56%
  YoY % -71.43% 125.81% -16.67% -46.70% -16.90% 5.53% -
  Horiz. % 25.13% 87.94% 38.94% 46.73% 87.69% 105.53% 100.00%
DY 1.70 0.02 0.97 0.00 0.00 0.00 0.00 -
  YoY % 8,400.00% -97.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.26% 2.06% 100.00% - - - -
P/NAPS 0.50 0.71 0.51 0.40 0.34 0.20 0.22 14.66%
  YoY % -29.58% 39.22% 27.50% 17.65% 70.00% -9.09% -
  Horiz. % 227.27% 322.73% 231.82% 181.82% 154.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 -
Price 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 -
P/RPS 1.69 2.15 1.36 1.12 1.40 0.62 0.47 23.76%
  YoY % -21.40% 58.09% 21.43% -20.00% 125.81% 31.91% -
  Horiz. % 359.57% 457.45% 289.36% 238.30% 297.87% 131.91% 100.00%
P/EPS 95.73 30.43 28.57 47.14 39.20 20.69 22.51 27.27%
  YoY % 214.59% 6.51% -39.39% 20.26% 89.46% -8.09% -
  Horiz. % 425.28% 135.18% 126.92% 209.42% 174.14% 91.91% 100.00%
EY 1.04 3.29 3.50 2.12 2.55 4.83 4.44 -21.48%
  YoY % -68.39% -6.00% 65.09% -16.86% -47.20% 8.78% -
  Horiz. % 23.42% 74.10% 78.83% 47.75% 57.43% 108.78% 100.00%
DY 1.79 0.02 2.21 0.00 0.00 0.00 0.00 -
  YoY % 8,850.00% -99.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.00% 0.90% 100.00% - - - -
P/NAPS 0.47 0.76 0.22 0.35 0.46 0.17 0.20 15.30%
  YoY % -38.16% 245.45% -37.14% -23.91% 170.59% -15.00% -
  Horiz. % 235.00% 380.00% 110.00% 175.00% 230.00% 85.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  193  596  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 KANGER 0.1750.00 
 LUSTER 0.18+0.01 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 IRIS 0.27+0.01 
 TRIVE 0.010.00 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS