Highlights

[PWF] YoY Quarter Result on 2014-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -70.26%    YoY -     311.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 91,816 77,594 67,108 64,272 70,761 52,287 62,988 6.48%
  YoY % 18.33% 15.63% 4.41% -9.17% 35.33% -16.99% -
  Horiz. % 145.77% 123.19% 106.54% 102.04% 112.34% 83.01% 100.00%
PBT 1,933 3,657 -1,736 1,493 2,490 4,465 -481 -
  YoY % -47.14% 310.66% -216.28% -40.04% -44.23% 1,028.27% -
  Horiz. % -401.87% -760.29% 360.91% -310.39% -517.67% -928.27% 100.00%
Tax -1,766 -1,829 100 -378 -1,838 679 -308 33.75%
  YoY % 3.44% -1,929.00% 126.46% 79.43% -370.69% 320.45% -
  Horiz. % 573.38% 593.83% -32.47% 122.73% 596.75% -220.45% 100.00%
NP 167 1,828 -1,636 1,115 652 5,144 -789 -
  YoY % -90.86% 211.74% -246.73% 71.01% -87.33% 751.96% -
  Horiz. % -21.17% -231.69% 207.35% -141.32% -82.64% -651.96% 100.00%
NP to SH 167 1,828 -1,636 1,115 271 5,144 -789 -
  YoY % -90.86% 211.74% -246.73% 311.44% -94.73% 751.96% -
  Horiz. % -21.17% -231.69% 207.35% -141.32% -34.35% -651.96% 100.00%
Tax Rate 91.36 % 50.01 % - % 25.32 % 73.82 % -15.21 % - % -
  YoY % 82.68% 0.00% 0.00% -65.70% 585.34% 0.00% -
  Horiz. % -600.66% -328.80% 0.00% -166.47% -485.34% 100.00% -
Total Cost 91,649 75,766 68,744 63,157 70,109 47,143 63,777 6.22%
  YoY % 20.96% 10.21% 8.85% -9.92% 48.72% -26.08% -
  Horiz. % 143.70% 118.80% 107.79% 99.03% 109.93% 73.92% 100.00%
Net Worth 296,568 225,348 207,563 172,968 179,117 216,619 128,112 15.00%
  YoY % 31.60% 8.57% 20.00% -3.43% -17.31% 69.09% -
  Horiz. % 231.49% 175.90% 162.02% 135.01% 139.81% 169.09% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 3,151 4,324 - - - - -
  YoY % 0.00% -27.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.89% 100.00% - - - -
Div Payout % - % 172.41 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 296,568 225,348 207,563 172,968 179,117 216,619 128,112 15.00%
  YoY % 31.60% 8.57% 20.00% -3.43% -17.31% 69.09% -
  Horiz. % 231.49% 175.90% 162.02% 135.01% 139.81% 169.09% 100.00%
NOSH 168,505 157,586 72,070 57,656 59,705 59,674 59,865 18.81%
  YoY % 6.93% 118.66% 25.00% -3.43% 0.05% -0.32% -
  Horiz. % 281.47% 263.23% 120.39% 96.31% 99.73% 99.68% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.18 % 2.36 % -2.44 % 1.73 % 0.92 % 9.84 % -1.25 % -
  YoY % -92.37% 196.72% -241.04% 88.04% -90.65% 887.20% -
  Horiz. % -14.40% -188.80% 195.20% -138.40% -73.60% -787.20% 100.00%
ROE 0.06 % 0.81 % -0.79 % 0.64 % 0.15 % 2.37 % -0.62 % -
  YoY % -92.59% 202.53% -223.44% 326.67% -93.67% 482.26% -
  Horiz. % -9.68% -130.65% 127.42% -103.23% -24.19% -382.26% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.49 49.24 93.11 111.47 118.52 87.62 105.22 -10.38%
  YoY % 10.66% -47.12% -16.47% -5.95% 35.27% -16.73% -
  Horiz. % 51.79% 46.80% 88.49% 105.94% 112.64% 83.27% 100.00%
EPS 0.81 1.16 -2.27 1.65 1.09 8.61 -1.19 -
  YoY % -30.17% 151.10% -237.58% 51.38% -87.34% 823.53% -
  Horiz. % -68.07% -97.48% 190.76% -138.66% -91.60% -723.53% 100.00%
DPS 0.00 2.00 6.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.33% 100.00% - - - -
NAPS 1.7600 1.4300 2.8800 3.0000 3.0000 3.6300 2.1400 -3.20%
  YoY % 23.08% -50.35% -4.00% 0.00% -17.36% 69.63% -
  Horiz. % 82.24% 66.82% 134.58% 140.19% 140.19% 169.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 52.78 44.61 38.58 36.95 40.68 30.06 36.21 6.48%
  YoY % 18.31% 15.63% 4.41% -9.17% 35.33% -16.98% -
  Horiz. % 145.76% 123.20% 106.55% 102.04% 112.34% 83.02% 100.00%
EPS 0.10 1.05 -0.94 0.64 0.16 2.96 -0.45 -
  YoY % -90.48% 211.70% -246.88% 300.00% -94.59% 757.78% -
  Horiz. % -22.22% -233.33% 208.89% -142.22% -35.56% -657.78% 100.00%
DPS 0.00 1.81 2.49 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -27.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.69% 100.00% - - - -
NAPS 1.7049 1.2955 1.1933 0.9944 1.0297 1.2453 0.7365 15.00%
  YoY % 31.60% 8.56% 20.00% -3.43% -17.31% 69.08% -
  Horiz. % 231.49% 175.90% 162.02% 135.02% 139.81% 169.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0100 0.7250 1.2500 1.4800 0.8400 0.4200 0.4900 -
P/RPS 1.85 1.47 1.34 1.33 0.71 0.48 0.47 25.63%
  YoY % 25.85% 9.70% 0.75% 87.32% 47.92% 2.13% -
  Horiz. % 393.62% 312.77% 285.11% 282.98% 151.06% 102.13% 100.00%
P/EPS 1,019.10 62.50 -55.07 76.53 185.07 4.87 -37.18 -
  YoY % 1,530.56% 213.49% -171.96% -58.65% 3,700.21% 113.10% -
  Horiz. % -2,740.99% -168.10% 148.12% -205.84% -497.77% -13.10% 100.00%
EY 0.10 1.60 -1.82 1.31 0.54 20.52 -2.69 -
  YoY % -93.75% 187.91% -238.93% 142.59% -97.37% 862.83% -
  Horiz. % -3.72% -59.48% 67.66% -48.70% -20.07% -762.83% 100.00%
DY 0.00 2.76 4.80 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -42.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.50% 100.00% - - - -
P/NAPS 0.57 0.51 0.43 0.49 0.28 0.12 0.23 16.31%
  YoY % 11.76% 18.60% -12.24% 75.00% 133.33% -47.83% -
  Horiz. % 247.83% 221.74% 186.96% 213.04% 121.74% 52.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.0300 0.8750 1.2900 1.4700 0.8000 0.4350 0.5000 -
P/RPS 1.89 1.78 1.39 1.32 0.68 0.50 0.48 25.64%
  YoY % 6.18% 28.06% 5.30% 94.12% 36.00% 4.17% -
  Horiz. % 393.75% 370.83% 289.58% 275.00% 141.67% 104.17% 100.00%
P/EPS 1,039.28 75.43 -56.83 76.01 176.25 5.05 -37.94 -
  YoY % 1,277.81% 232.73% -174.77% -56.87% 3,390.10% 113.31% -
  Horiz. % -2,739.27% -198.81% 149.79% -200.34% -464.55% -13.31% 100.00%
EY 0.10 1.33 -1.76 1.32 0.57 19.82 -2.64 -
  YoY % -92.48% 175.57% -233.33% 131.58% -97.12% 850.76% -
  Horiz. % -3.79% -50.38% 66.67% -50.00% -21.59% -750.76% 100.00%
DY 0.00 2.29 4.65 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.25% 100.00% - - - -
P/NAPS 0.59 0.61 0.45 0.49 0.27 0.12 0.23 16.98%
  YoY % -3.28% 35.56% -8.16% 81.48% 125.00% -47.83% -
  Horiz. % 256.52% 265.22% 195.65% 213.04% 117.39% 52.17% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers