Highlights

[PWF] YoY Quarter Result on 2013-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -5.95%    YoY -     148.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 89,915 78,517 73,350 73,568 55,478 68,440 71,517 3.89%
  YoY % 14.52% 7.04% -0.30% 32.61% -18.94% -4.30% -
  Horiz. % 125.73% 109.79% 102.56% 102.87% 77.57% 95.70% 100.00%
PBT 6,155 3,597 5,930 1,999 -2,982 2,423 1,363 28.54%
  YoY % 71.11% -39.34% 196.65% 167.04% -223.07% 77.77% -
  Horiz. % 451.58% 263.90% 435.07% 146.66% -218.78% 177.77% 100.00%
Tax -2,372 -836 -2,181 -371 -354 -1,065 -1,293 10.63%
  YoY % -183.73% 61.67% -487.87% -4.80% 66.76% 17.63% -
  Horiz. % 183.45% 64.66% 168.68% 28.69% 27.38% 82.37% 100.00%
NP 3,783 2,761 3,749 1,628 -3,336 1,358 70 94.32%
  YoY % 37.02% -26.35% 130.28% 148.80% -345.66% 1,840.00% -
  Horiz. % 5,404.29% 3,944.29% 5,355.71% 2,325.71% -4,765.71% 1,940.00% 100.00%
NP to SH 3,783 2,761 3,749 1,628 -3,336 1,358 70 94.32%
  YoY % 37.02% -26.35% 130.28% 148.80% -345.66% 1,840.00% -
  Horiz. % 5,404.29% 3,944.29% 5,355.71% 2,325.71% -4,765.71% 1,940.00% 100.00%
Tax Rate 38.54 % 23.24 % 36.78 % 18.56 % - % 43.95 % 94.86 % -13.93%
  YoY % 65.83% -36.81% 98.17% 0.00% 0.00% -53.67% -
  Horiz. % 40.63% 24.50% 38.77% 19.57% 0.00% 46.33% 100.00%
Total Cost 86,132 75,756 69,601 71,940 58,814 67,082 71,447 3.16%
  YoY % 13.70% 8.84% -3.25% 22.32% -12.33% -6.11% -
  Horiz. % 120.55% 106.03% 97.42% 100.69% 82.32% 93.89% 100.00%
Net Worth 236,046 222,033 221,125 210,506 125,548 82,181 121,714 11.66%
  YoY % 6.31% 0.41% 5.04% 67.67% 52.77% -32.48% -
  Horiz. % 193.94% 182.42% 181.68% 172.95% 103.15% 67.52% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,126 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 82.64 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 236,046 222,033 221,125 210,506 125,548 82,181 121,714 11.66%
  YoY % 6.31% 0.41% 5.04% 67.67% 52.77% -32.48% -
  Horiz. % 193.94% 182.42% 181.68% 172.95% 103.15% 67.52% 100.00%
NOSH 156,322 72,088 59,602 59,633 59,784 41,090 60,857 17.01%
  YoY % 116.85% 20.95% -0.05% -0.25% 45.49% -32.48% -
  Horiz. % 256.87% 118.46% 97.94% 97.99% 98.24% 67.52% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.21 % 3.52 % 5.11 % 2.21 % -6.01 % 1.98 % 0.10 % 86.41%
  YoY % 19.60% -31.12% 131.22% 136.77% -403.54% 1,880.00% -
  Horiz. % 4,210.00% 3,520.00% 5,110.00% 2,210.00% -6,010.00% 1,980.00% 100.00%
ROE 1.60 % 1.24 % 1.70 % 0.77 % -2.66 % 1.65 % 0.06 % 72.76%
  YoY % 29.03% -27.06% 120.78% 128.95% -261.21% 2,650.00% -
  Horiz. % 2,666.67% 2,066.67% 2,833.33% 1,283.33% -4,433.33% 2,750.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.52 108.92 123.07 123.37 92.80 166.56 117.52 -11.22%
  YoY % -47.19% -11.50% -0.24% 32.94% -44.28% 41.73% -
  Horiz. % 48.94% 92.68% 104.72% 104.98% 78.97% 141.73% 100.00%
EPS 2.42 3.83 6.29 2.73 -5.58 2.37 1.15 13.19%
  YoY % -36.81% -39.11% 130.40% 148.92% -335.44% 106.09% -
  Horiz. % 210.43% 333.04% 546.96% 237.39% -485.22% 206.09% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 1.5100 3.0800 3.7100 3.5300 2.1000 2.0000 2.0000 -4.57%
  YoY % -50.97% -16.98% 5.10% 68.10% 5.00% 0.00% -
  Horiz. % 75.50% 154.00% 185.50% 176.50% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.69 45.14 42.17 42.29 31.89 39.35 41.11 3.89%
  YoY % 14.51% 7.04% -0.28% 32.61% -18.96% -4.28% -
  Horiz. % 125.74% 109.80% 102.58% 102.87% 77.57% 95.72% 100.00%
EPS 2.17 1.59 2.16 0.94 -1.92 0.78 0.04 94.45%
  YoY % 36.48% -26.39% 129.79% 148.96% -346.15% 1,850.00% -
  Horiz. % 5,425.00% 3,975.00% 5,400.00% 2,350.00% -4,800.00% 1,950.00% 100.00%
DPS 1.80 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 1.3570 1.2764 1.2712 1.2102 0.7218 0.4725 0.6997 11.66%
  YoY % 6.31% 0.41% 5.04% 67.66% 52.76% -32.47% -
  Horiz. % 193.94% 182.42% 181.68% 172.96% 103.16% 67.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 0.4800 -
P/RPS 1.29 1.06 1.38 0.51 0.47 0.27 0.41 21.03%
  YoY % 21.70% -23.19% 170.59% 8.51% 74.07% -34.15% -
  Horiz. % 314.63% 258.54% 336.59% 124.39% 114.63% 65.85% 100.00%
P/EPS 30.58 30.03 27.03 23.26 -7.89 13.62 417.31 -35.29%
  YoY % 1.83% 11.10% 16.21% 394.80% -157.93% -96.74% -
  Horiz. % 7.33% 7.20% 6.48% 5.57% -1.89% 3.26% 100.00%
EY 3.27 3.33 3.70 4.30 -12.68 7.34 0.24 54.48%
  YoY % -1.80% -10.00% -13.95% 133.91% -272.75% 2,958.33% -
  Horiz. % 1,362.50% 1,387.50% 1,541.67% 1,791.67% -5,283.33% 3,058.33% 100.00%
DY 2.70 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 0.49 0.37 0.46 0.18 0.21 0.23 0.24 12.62%
  YoY % 32.43% -19.57% 155.56% -14.29% -8.70% -4.17% -
  Horiz. % 204.17% 154.17% 191.67% 75.00% 87.50% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 0.4200 -
P/RPS 1.32 1.18 1.28 0.61 0.52 0.25 0.36 24.15%
  YoY % 11.86% -7.81% 109.84% 17.31% 108.00% -30.56% -
  Horiz. % 366.67% 327.78% 355.56% 169.44% 144.44% 69.44% 100.00%
P/EPS 31.40 33.68 24.96 27.47 -8.60 12.71 365.14 -33.54%
  YoY % -6.77% 34.94% -9.14% 419.42% -167.66% -96.52% -
  Horiz. % 8.60% 9.22% 6.84% 7.52% -2.36% 3.48% 100.00%
EY 3.18 2.97 4.01 3.64 -11.63 7.87 0.27 50.78%
  YoY % 7.07% -25.94% 10.16% 131.30% -247.78% 2,814.81% -
  Horiz. % 1,177.78% 1,100.00% 1,485.19% 1,348.15% -4,307.41% 2,914.81% 100.00%
DY 2.63 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 0.50 0.42 0.42 0.21 0.23 0.21 0.21 15.54%
  YoY % 19.05% 0.00% 100.00% -8.70% 9.52% 0.00% -
  Horiz. % 238.10% 200.00% 200.00% 100.00% 109.52% 100.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers