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 - 172,460
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 53.67 51.69 45.14 42.17 42.29 31.89 39.35 5.30%
  YoY % 3.83% 14.51% 7.04% -0.28% 32.61% -18.96% -
  Horiz. % 136.39% 131.36% 114.71% 107.17% 107.47% 81.04% 100.00%
EPS 3.48 2.17 1.59 2.16 0.94 -1.92 0.78 28.28%
  YoY % 60.37% 36.48% -26.39% 129.79% 148.96% -346.15% -
  Horiz. % 446.15% 278.21% 203.85% 276.92% 120.51% -246.15% 100.00%
DPS 0.02 1.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % -98.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.11% 100.00% - - - - -
NAPS 1.3971 1.3570 1.2764 1.2712 1.2102 0.7218 0.4725 19.78%
  YoY % 2.96% 6.31% 0.41% 5.04% 67.66% 52.76% -
  Horiz. % 295.68% 287.20% 270.14% 269.04% 256.13% 152.76% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers