Highlights

[PWF] YoY Quarter Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     47.42%    YoY -     130.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 93,351 89,915 78,517 73,350 73,568 55,478 68,440 5.30%
  YoY % 3.82% 14.52% 7.04% -0.30% 32.61% -18.94% -
  Horiz. % 136.40% 131.38% 114.72% 107.17% 107.49% 81.06% 100.00%
PBT 8,354 6,155 3,597 5,930 1,999 -2,982 2,423 22.89%
  YoY % 35.73% 71.11% -39.34% 196.65% 167.04% -223.07% -
  Horiz. % 344.78% 254.02% 148.45% 244.74% 82.50% -123.07% 100.00%
Tax -2,608 -2,372 -836 -2,181 -371 -354 -1,065 16.08%
  YoY % -9.95% -183.73% 61.67% -487.87% -4.80% 66.76% -
  Horiz. % 244.88% 222.72% 78.50% 204.79% 34.84% 33.24% 100.00%
NP 5,746 3,783 2,761 3,749 1,628 -3,336 1,358 27.15%
  YoY % 51.89% 37.02% -26.35% 130.28% 148.80% -345.66% -
  Horiz. % 423.12% 278.57% 203.31% 276.07% 119.88% -245.66% 100.00%
NP to SH 6,051 3,783 2,761 3,749 1,628 -3,336 1,358 28.25%
  YoY % 59.95% 37.02% -26.35% 130.28% 148.80% -345.66% -
  Horiz. % 445.58% 278.57% 203.31% 276.07% 119.88% -245.66% 100.00%
Tax Rate 31.22 % 38.54 % 23.24 % 36.78 % 18.56 % - % 43.95 % -5.54%
  YoY % -18.99% 65.83% -36.81% 98.17% 0.00% 0.00% -
  Horiz. % 71.04% 87.69% 52.88% 83.69% 42.23% 0.00% 100.00%
Total Cost 87,605 86,132 75,756 69,601 71,940 58,814 67,082 4.54%
  YoY % 1.71% 13.70% 8.84% -3.25% 22.32% -12.33% -
  Horiz. % 130.59% 128.40% 112.93% 103.76% 107.24% 87.67% 100.00%
Net Worth 243,018 236,046 222,033 221,125 210,506 125,548 82,181 19.79%
  YoY % 2.95% 6.31% 0.41% 5.04% 67.67% 52.77% -
  Horiz. % 295.71% 287.22% 270.17% 269.07% 256.15% 152.77% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 32 3,126 - - - - - -
  YoY % -98.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.04% 100.00% - - - - -
Div Payout % 0.54 % 82.64 % - % - % - % - % - % -
  YoY % -99.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.65% 100.00% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 243,018 236,046 222,033 221,125 210,506 125,548 82,181 19.79%
  YoY % 2.95% 6.31% 0.41% 5.04% 67.67% 52.77% -
  Horiz. % 295.71% 287.22% 270.17% 269.07% 256.15% 152.77% 100.00%
NOSH 163,099 156,322 72,088 59,602 59,633 59,784 41,090 25.80%
  YoY % 4.34% 116.85% 20.95% -0.05% -0.25% 45.49% -
  Horiz. % 396.92% 380.43% 175.44% 145.05% 145.13% 145.49% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.16 % 4.21 % 3.52 % 5.11 % 2.21 % -6.01 % 1.98 % 20.80%
  YoY % 46.32% 19.60% -31.12% 131.22% 136.77% -403.54% -
  Horiz. % 311.11% 212.63% 177.78% 258.08% 111.62% -303.54% 100.00%
ROE 2.49 % 1.60 % 1.24 % 1.70 % 0.77 % -2.66 % 1.65 % 7.09%
  YoY % 55.62% 29.03% -27.06% 120.78% 128.95% -261.21% -
  Horiz. % 150.91% 96.97% 75.15% 103.03% 46.67% -161.21% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.24 57.52 108.92 123.07 123.37 92.80 166.56 -16.29%
  YoY % -0.49% -47.19% -11.50% -0.24% 32.94% -44.28% -
  Horiz. % 34.37% 34.53% 65.39% 73.89% 74.07% 55.72% 100.00%
EPS 3.71 2.42 3.83 6.29 2.73 -5.58 2.37 7.75%
  YoY % 53.31% -36.81% -39.11% 130.40% 148.92% -335.44% -
  Horiz. % 156.54% 102.11% 161.60% 265.40% 115.19% -235.44% 100.00%
DPS 0.02 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.00% 100.00% - - - - -
NAPS 1.4900 1.5100 3.0800 3.7100 3.5300 2.1000 2.0000 -4.78%
  YoY % -1.32% -50.97% -16.98% 5.10% 68.10% 5.00% -
  Horiz. % 74.50% 75.50% 154.00% 185.50% 176.50% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 49.83 47.99 41.91 39.15 39.27 29.61 36.53 5.31%
  YoY % 3.83% 14.51% 7.05% -0.31% 32.62% -18.94% -
  Horiz. % 136.41% 131.37% 114.73% 107.17% 107.50% 81.06% 100.00%
EPS 3.23 2.02 1.47 2.00 0.87 -1.78 0.72 28.39%
  YoY % 59.90% 37.41% -26.50% 129.89% 148.88% -347.22% -
  Horiz. % 448.61% 280.56% 204.17% 277.78% 120.83% -247.22% 100.00%
DPS 0.02 1.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.20% 100.00% - - - - -
NAPS 1.2972 1.2600 1.1852 1.1803 1.1236 0.6701 0.4387 19.78%
  YoY % 2.95% 6.31% 0.42% 5.05% 67.68% 52.75% -
  Horiz. % 295.69% 287.21% 270.16% 269.04% 256.12% 152.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 -
P/RPS 1.92 1.29 1.06 1.38 0.51 0.47 0.27 38.63%
  YoY % 48.84% 21.70% -23.19% 170.59% 8.51% 74.07% -
  Horiz. % 711.11% 477.78% 392.59% 511.11% 188.89% 174.07% 100.00%
P/EPS 29.65 30.58 30.03 27.03 23.26 -7.89 13.62 13.83%
  YoY % -3.04% 1.83% 11.10% 16.21% 394.80% -157.93% -
  Horiz. % 217.69% 224.52% 220.48% 198.46% 170.78% -57.93% 100.00%
EY 3.37 3.27 3.33 3.70 4.30 -12.68 7.34 -12.16%
  YoY % 3.06% -1.80% -10.00% -13.95% 133.91% -272.75% -
  Horiz. % 45.91% 44.55% 45.37% 50.41% 58.58% -172.75% 100.00%
DY 0.02 2.70 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.74% 100.00% - - - - -
P/NAPS 0.74 0.49 0.37 0.46 0.18 0.21 0.23 21.48%
  YoY % 51.02% 32.43% -19.57% 155.56% -14.29% -8.70% -
  Horiz. % 321.74% 213.04% 160.87% 200.00% 78.26% 91.30% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 -
P/RPS 1.80 1.32 1.18 1.28 0.61 0.52 0.25 38.92%
  YoY % 36.36% 11.86% -7.81% 109.84% 17.31% 108.00% -
  Horiz. % 720.00% 528.00% 472.00% 512.00% 244.00% 208.00% 100.00%
P/EPS 27.76 31.40 33.68 24.96 27.47 -8.60 12.71 13.89%
  YoY % -11.59% -6.77% 34.94% -9.14% 419.42% -167.66% -
  Horiz. % 218.41% 247.05% 264.99% 196.38% 216.13% -67.66% 100.00%
EY 3.60 3.18 2.97 4.01 3.64 -11.63 7.87 -12.21%
  YoY % 13.21% 7.07% -25.94% 10.16% 131.30% -247.78% -
  Horiz. % 45.74% 40.41% 37.74% 50.95% 46.25% -147.78% 100.00%
DY 0.02 2.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % -99.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.76% 100.00% - - - - -
P/NAPS 0.69 0.50 0.42 0.42 0.21 0.23 0.21 21.91%
  YoY % 38.00% 19.05% 0.00% 100.00% -8.70% 9.52% -
  Horiz. % 328.57% 238.10% 200.00% 200.00% 100.00% 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.
 


TOP ARTICLES

1. Rich Malaysians must do their bit: Follow China's example - Koon Yew Yin Koon Yew Yin's Blog
2. RECORD-HIGH EXPORTS GIVE INDONESIA MUCH-NEEDED BOOST FOR GROWTH (And these 7 Palm Oil Stocks will benefit, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technology : AIMFLEX , DNEX , INARI , UNISEM , VITROX 5G TECH MANUFACTURING
4. CBP解禁,顶级何去何从?/黄詝瀚 特雷观点 • Tradeview
5. Gloves - Talks on Windfall Tax Returns HLBank Research Highlights
6. Japanese doctor who lived to 105—his spartan diet, views on retirement, and other rare longevity tips THE INVESTMENT APPROACH OF CALVIN TAN
7. Kelington Group - Bonanza! And More to Come Kenanga Research & Investment
8. Kelington Group Bhd - Exceeding expectations with record win M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS