Highlights

[PWF] YoY Quarter Result on 2013-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -83.35%    YoY -     -94.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 77,594 67,108 64,272 70,761 52,287 62,988 69,798 1.78%
  YoY % 15.63% 4.41% -9.17% 35.33% -16.99% -9.76% -
  Horiz. % 111.17% 96.15% 92.08% 101.38% 74.91% 90.24% 100.00%
PBT 3,657 -1,736 1,493 2,490 4,465 -481 1,629 14.41%
  YoY % 310.66% -216.28% -40.04% -44.23% 1,028.27% -129.53% -
  Horiz. % 224.49% -106.57% 91.65% 152.85% 274.09% -29.53% 100.00%
Tax -1,829 100 -378 -1,838 679 -308 -3,663 -10.92%
  YoY % -1,929.00% 126.46% 79.43% -370.69% 320.45% 91.59% -
  Horiz. % 49.93% -2.73% 10.32% 50.18% -18.54% 8.41% 100.00%
NP 1,828 -1,636 1,115 652 5,144 -789 -2,034 -
  YoY % 211.74% -246.73% 71.01% -87.33% 751.96% 61.21% -
  Horiz. % -89.87% 80.43% -54.82% -32.06% -252.90% 38.79% 100.00%
NP to SH 1,828 -1,636 1,115 271 5,144 -789 -2,034 -
  YoY % 211.74% -246.73% 311.44% -94.73% 751.96% 61.21% -
  Horiz. % -89.87% 80.43% -54.82% -13.32% -252.90% 38.79% 100.00%
Tax Rate 50.01 % - % 25.32 % 73.82 % -15.21 % - % 224.86 % -22.14%
  YoY % 0.00% 0.00% -65.70% 585.34% 0.00% 0.00% -
  Horiz. % 22.24% 0.00% 11.26% 32.83% -6.76% 0.00% 100.00%
Total Cost 75,766 68,744 63,157 70,109 47,143 63,777 71,832 0.89%
  YoY % 10.21% 8.85% -9.92% 48.72% -26.08% -11.21% -
  Horiz. % 105.48% 95.70% 87.92% 97.60% 65.63% 88.79% 100.00%
Net Worth 225,348 207,563 172,968 179,117 216,619 128,112 127,763 9.91%
  YoY % 8.57% 20.00% -3.43% -17.31% 69.09% 0.27% -
  Horiz. % 176.38% 162.46% 135.38% 140.19% 169.55% 100.27% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,151 4,324 - - - - - -
  YoY % -27.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.89% 100.00% - - - - -
Div Payout % 172.41 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 225,348 207,563 172,968 179,117 216,619 128,112 127,763 9.91%
  YoY % 8.57% 20.00% -3.43% -17.31% 69.09% 0.27% -
  Horiz. % 176.38% 162.46% 135.38% 140.19% 169.55% 100.27% 100.00%
NOSH 157,586 72,070 57,656 59,705 59,674 59,865 60,839 17.17%
  YoY % 118.66% 25.00% -3.43% 0.05% -0.32% -1.60% -
  Horiz. % 259.02% 118.46% 94.77% 98.14% 98.09% 98.40% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.36 % -2.44 % 1.73 % 0.92 % 9.84 % -1.25 % -2.91 % -
  YoY % 196.72% -241.04% 88.04% -90.65% 887.20% 57.04% -
  Horiz. % -81.10% 83.85% -59.45% -31.62% -338.14% 42.96% 100.00%
ROE 0.81 % -0.79 % 0.64 % 0.15 % 2.37 % -0.62 % -1.59 % -
  YoY % 202.53% -223.44% 326.67% -93.67% 482.26% 61.01% -
  Horiz. % -50.94% 49.69% -40.25% -9.43% -149.06% 38.99% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.24 93.11 111.47 118.52 87.62 105.22 114.72 -13.14%
  YoY % -47.12% -16.47% -5.95% 35.27% -16.73% -8.28% -
  Horiz. % 42.92% 81.16% 97.17% 103.31% 76.38% 91.72% 100.00%
EPS 1.16 -2.27 1.65 1.09 8.61 -1.19 -3.40 -
  YoY % 151.10% -237.58% 51.38% -87.34% 823.53% 65.00% -
  Horiz. % -34.12% 66.76% -48.53% -32.06% -253.24% 35.00% 100.00%
DPS 2.00 6.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 100.00% - - - - -
NAPS 1.4300 2.8800 3.0000 3.0000 3.6300 2.1400 2.1000 -6.20%
  YoY % -50.35% -4.00% 0.00% -17.36% 69.63% 1.90% -
  Horiz. % 68.10% 137.14% 142.86% 142.86% 172.86% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.61 38.58 36.95 40.68 30.06 36.21 40.13 1.78%
  YoY % 15.63% 4.41% -9.17% 35.33% -16.98% -9.77% -
  Horiz. % 111.16% 96.14% 92.08% 101.37% 74.91% 90.23% 100.00%
EPS 1.05 -0.94 0.64 0.16 2.96 -0.45 -1.17 -
  YoY % 211.70% -246.88% 300.00% -94.59% 757.78% 61.54% -
  Horiz. % -89.74% 80.34% -54.70% -13.68% -252.99% 38.46% 100.00%
DPS 1.81 2.49 0.00 0.00 0.00 0.00 0.00 -
  YoY % -27.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.69% 100.00% - - - - -
NAPS 1.2955 1.1933 0.9944 1.0297 1.2453 0.7365 0.7345 9.91%
  YoY % 8.56% 20.00% -3.43% -17.31% 69.08% 0.27% -
  Horiz. % 176.38% 162.46% 135.38% 140.19% 169.54% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7250 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 -
P/RPS 1.47 1.34 1.33 0.71 0.48 0.47 0.44 22.25%
  YoY % 9.70% 0.75% 87.32% 47.92% 2.13% 6.82% -
  Horiz. % 334.09% 304.55% 302.27% 161.36% 109.09% 106.82% 100.00%
P/EPS 62.50 -55.07 76.53 185.07 4.87 -37.18 -15.25 -
  YoY % 213.49% -171.96% -58.65% 3,700.21% 113.10% -143.80% -
  Horiz. % -409.84% 361.11% -501.84% -1,213.57% -31.93% 243.80% 100.00%
EY 1.60 -1.82 1.31 0.54 20.52 -2.69 -6.56 -
  YoY % 187.91% -238.93% 142.59% -97.37% 862.83% 58.99% -
  Horiz. % -24.39% 27.74% -19.97% -8.23% -312.80% 41.01% 100.00%
DY 2.76 4.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % -42.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.50% 100.00% - - - - -
P/NAPS 0.51 0.43 0.49 0.28 0.12 0.23 0.24 13.37%
  YoY % 18.60% -12.24% 75.00% 133.33% -47.83% -4.17% -
  Horiz. % 212.50% 179.17% 204.17% 116.67% 50.00% 95.83% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.8750 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 -
P/RPS 1.78 1.39 1.32 0.68 0.50 0.48 0.41 27.70%
  YoY % 28.06% 5.30% 94.12% 36.00% 4.17% 17.07% -
  Horiz. % 434.15% 339.02% 321.95% 165.85% 121.95% 117.07% 100.00%
P/EPS 75.43 -56.83 76.01 176.25 5.05 -37.94 -14.06 -
  YoY % 232.73% -174.77% -56.87% 3,390.10% 113.31% -169.84% -
  Horiz. % -536.49% 404.20% -540.61% -1,253.56% -35.92% 269.84% 100.00%
EY 1.33 -1.76 1.32 0.57 19.82 -2.64 -7.11 -
  YoY % 175.57% -233.33% 131.58% -97.12% 850.76% 62.87% -
  Horiz. % -18.71% 24.75% -18.57% -8.02% -278.76% 37.13% 100.00%
DY 2.29 4.65 0.00 0.00 0.00 0.00 0.00 -
  YoY % -50.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.25% 100.00% - - - - -
P/NAPS 0.61 0.45 0.49 0.27 0.12 0.23 0.22 18.51%
  YoY % 35.56% -8.16% 81.48% 125.00% -47.83% 4.55% -
  Horiz. % 277.27% 204.55% 222.73% 122.73% 54.55% 104.55% 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.
 


 

167  212  531  1299 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.25-0.02 
 EKOVEST 0.995+0.06 
 EKOVEST-WB 0.50+0.055 
 IWCITY 1.22+0.03 
 WCT-WE 0.18+0.02 
 KTB 0.1350.00 
 APFT 0.020.00 
 PWORTH 0.0750.00 
 KEYASIC 0.135-0.01 
 ORION 0.19-0.01 
Partners & Brokers