Highlights

[PWF] YoY Quarter Result on 2015-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -159.25%    YoY -     -246.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 90,135 91,816 77,594 67,108 64,272 70,761 52,287 9.50%
  YoY % -1.83% 18.33% 15.63% 4.41% -9.17% 35.33% -
  Horiz. % 172.39% 175.60% 148.40% 128.35% 122.92% 135.33% 100.00%
PBT 7,757 1,933 3,657 -1,736 1,493 2,490 4,465 9.64%
  YoY % 301.29% -47.14% 310.66% -216.28% -40.04% -44.23% -
  Horiz. % 173.73% 43.29% 81.90% -38.88% 33.44% 55.77% 100.00%
Tax -4,453 -1,766 -1,829 100 -378 -1,838 679 -
  YoY % -152.15% 3.44% -1,929.00% 126.46% 79.43% -370.69% -
  Horiz. % -655.82% -260.09% -269.37% 14.73% -55.67% -270.69% 100.00%
NP 3,304 167 1,828 -1,636 1,115 652 5,144 -7.11%
  YoY % 1,878.44% -90.86% 211.74% -246.73% 71.01% -87.33% -
  Horiz. % 64.23% 3.25% 35.54% -31.80% 21.68% 12.67% 100.00%
NP to SH 3,294 167 1,828 -1,636 1,115 271 5,144 -7.16%
  YoY % 1,872.46% -90.86% 211.74% -246.73% 311.44% -94.73% -
  Horiz. % 64.04% 3.25% 35.54% -31.80% 21.68% 5.27% 100.00%
Tax Rate 57.41 % 91.36 % 50.01 % - % 25.32 % 73.82 % -15.21 % -
  YoY % -37.16% 82.68% 0.00% 0.00% -65.70% 585.34% -
  Horiz. % -377.45% -600.66% -328.80% 0.00% -166.47% -485.34% 100.00%
Total Cost 86,831 91,649 75,766 68,744 63,157 70,109 47,143 10.71%
  YoY % -5.26% 20.96% 10.21% 8.85% -9.92% 48.72% -
  Horiz. % 184.19% 194.41% 160.72% 145.82% 133.97% 148.72% 100.00%
Net Worth 303,357 296,568 225,348 207,563 172,968 179,117 216,619 5.77%
  YoY % 2.29% 31.60% 8.57% 20.00% -3.43% -17.31% -
  Horiz. % 140.04% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,585 - 3,151 4,324 - - - -
  YoY % 0.00% 0.00% -27.11% 0.00% 0.00% 0.00% -
  Horiz. % 59.79% 0.00% 72.89% 100.00% - - -
Div Payout % 78.49 % - % 172.41 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.53% 0.00% 100.00% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 303,357 296,568 225,348 207,563 172,968 179,117 216,619 5.77%
  YoY % 2.29% 31.60% 8.57% 20.00% -3.43% -17.31% -
  Horiz. % 140.04% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
NOSH 172,362 168,505 157,586 72,070 57,656 59,705 59,674 19.33%
  YoY % 2.29% 6.93% 118.66% 25.00% -3.43% 0.05% -
  Horiz. % 288.84% 282.37% 264.07% 120.77% 96.62% 100.05% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.67 % 0.18 % 2.36 % -2.44 % 1.73 % 0.92 % 9.84 % -15.15%
  YoY % 1,938.89% -92.37% 196.72% -241.04% 88.04% -90.65% -
  Horiz. % 37.30% 1.83% 23.98% -24.80% 17.58% 9.35% 100.00%
ROE 1.09 % 0.06 % 0.81 % -0.79 % 0.64 % 0.15 % 2.37 % -12.14%
  YoY % 1,716.67% -92.59% 202.53% -223.44% 326.67% -93.67% -
  Horiz. % 45.99% 2.53% 34.18% -33.33% 27.00% 6.33% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.29 54.49 49.24 93.11 111.47 118.52 87.62 -8.24%
  YoY % -4.04% 10.66% -47.12% -16.47% -5.95% 35.27% -
  Horiz. % 59.68% 62.19% 56.20% 106.27% 127.22% 135.27% 100.00%
EPS 1.91 0.81 1.16 -2.27 1.65 1.09 8.61 -22.19%
  YoY % 135.80% -30.17% 151.10% -237.58% 51.38% -87.34% -
  Horiz. % 22.18% 9.41% 13.47% -26.36% 19.16% 12.66% 100.00%
DPS 1.50 0.00 2.00 6.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -66.67% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 33.33% 100.00% - - -
NAPS 1.7600 1.7600 1.4300 2.8800 3.0000 3.0000 3.6300 -11.36%
  YoY % 0.00% 23.08% -50.35% -4.00% 0.00% -17.36% -
  Horiz. % 48.48% 48.48% 39.39% 79.34% 82.64% 82.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.82 52.78 44.61 38.58 36.95 40.68 30.06 9.50%
  YoY % -1.82% 18.31% 15.63% 4.41% -9.17% 35.33% -
  Horiz. % 172.39% 175.58% 148.40% 128.34% 122.92% 135.33% 100.00%
EPS 1.89 0.10 1.05 -0.94 0.64 0.16 2.96 -7.20%
  YoY % 1,790.00% -90.48% 211.70% -246.88% 300.00% -94.59% -
  Horiz. % 63.85% 3.38% 35.47% -31.76% 21.62% 5.41% 100.00%
DPS 1.49 0.00 1.81 2.49 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -27.31% 0.00% 0.00% 0.00% -
  Horiz. % 59.84% 0.00% 72.69% 100.00% - - -
NAPS 1.7440 1.7049 1.2955 1.1933 0.9944 1.0297 1.2453 5.77%
  YoY % 2.29% 31.60% 8.56% 20.00% -3.43% -17.31% -
  Horiz. % 140.05% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 0.4200 -
P/RPS 1.42 1.85 1.47 1.34 1.33 0.71 0.48 19.80%
  YoY % -23.24% 25.85% 9.70% 0.75% 87.32% 47.92% -
  Horiz. % 295.83% 385.42% 306.25% 279.17% 277.08% 147.92% 100.00%
P/EPS 38.98 1,019.10 62.50 -55.07 76.53 185.07 4.87 41.41%
  YoY % -96.18% 1,530.56% 213.49% -171.96% -58.65% 3,700.21% -
  Horiz. % 800.41% 20,926.08% 1,283.37% -1,130.80% 1,571.46% 3,800.21% 100.00%
EY 2.57 0.10 1.60 -1.82 1.31 0.54 20.52 -29.26%
  YoY % 2,470.00% -93.75% 187.91% -238.93% 142.59% -97.37% -
  Horiz. % 12.52% 0.49% 7.80% -8.87% 6.38% 2.63% 100.00%
DY 2.01 0.00 2.76 4.80 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -42.50% 0.00% 0.00% 0.00% -
  Horiz. % 41.88% 0.00% 57.50% 100.00% - - -
P/NAPS 0.42 0.57 0.51 0.43 0.49 0.28 0.12 23.21%
  YoY % -26.32% 11.76% 18.60% -12.24% 75.00% 133.33% -
  Horiz. % 350.00% 475.00% 425.00% 358.33% 408.33% 233.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 -
Price 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 0.4350 -
P/RPS 1.62 1.89 1.78 1.39 1.32 0.68 0.50 21.63%
  YoY % -14.29% 6.18% 28.06% 5.30% 94.12% 36.00% -
  Horiz. % 324.00% 378.00% 356.00% 278.00% 264.00% 136.00% 100.00%
P/EPS 44.22 1,039.28 75.43 -56.83 76.01 176.25 5.05 43.54%
  YoY % -95.75% 1,277.81% 232.73% -174.77% -56.87% 3,390.10% -
  Horiz. % 875.64% 20,579.80% 1,493.66% -1,125.35% 1,505.15% 3,490.10% 100.00%
EY 2.26 0.10 1.33 -1.76 1.32 0.57 19.82 -30.35%
  YoY % 2,160.00% -92.48% 175.57% -233.33% 131.58% -97.12% -
  Horiz. % 11.40% 0.50% 6.71% -8.88% 6.66% 2.88% 100.00%
DY 1.78 0.00 2.29 4.65 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -50.75% 0.00% 0.00% 0.00% -
  Horiz. % 38.28% 0.00% 49.25% 100.00% - - -
P/NAPS 0.48 0.59 0.61 0.45 0.49 0.27 0.12 25.98%
  YoY % -18.64% -3.28% 35.56% -8.16% 81.48% 125.00% -
  Horiz. % 400.00% 491.67% 508.33% 375.00% 408.33% 225.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers