Highlights

[PWF] YoY Quarter Result on 2016-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -51.68%    YoY -     211.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 80,253 90,135 91,816 77,594 67,108 64,272 70,761 2.12%
  YoY % -10.96% -1.83% 18.33% 15.63% 4.41% -9.17% -
  Horiz. % 113.41% 127.38% 129.76% 109.66% 94.84% 90.83% 100.00%
PBT -4,683 7,757 1,933 3,657 -1,736 1,493 2,490 -
  YoY % -160.37% 301.29% -47.14% 310.66% -216.28% -40.04% -
  Horiz. % -188.07% 311.53% 77.63% 146.87% -69.72% 59.96% 100.00%
Tax 522 -4,453 -1,766 -1,829 100 -378 -1,838 -
  YoY % 111.72% -152.15% 3.44% -1,929.00% 126.46% 79.43% -
  Horiz. % -28.40% 242.27% 96.08% 99.51% -5.44% 20.57% 100.00%
NP -4,161 3,304 167 1,828 -1,636 1,115 652 -
  YoY % -225.94% 1,878.44% -90.86% 211.74% -246.73% 71.01% -
  Horiz. % -638.19% 506.75% 25.61% 280.37% -250.92% 171.01% 100.00%
NP to SH -4,247 3,294 167 1,828 -1,636 1,115 271 -
  YoY % -228.93% 1,872.46% -90.86% 211.74% -246.73% 311.44% -
  Horiz. % -1,567.16% 1,215.50% 61.62% 674.54% -603.69% 411.44% 100.00%
Tax Rate - % 57.41 % 91.36 % 50.01 % - % 25.32 % 73.82 % -
  YoY % 0.00% -37.16% 82.68% 0.00% 0.00% -65.70% -
  Horiz. % 0.00% 77.77% 123.76% 67.75% 0.00% 34.30% 100.00%
Total Cost 84,414 86,831 91,649 75,766 68,744 63,157 70,109 3.14%
  YoY % -2.78% -5.26% 20.96% 10.21% 8.85% -9.92% -
  Horiz. % 120.40% 123.85% 130.72% 108.07% 98.05% 90.08% 100.00%
Net Worth 309,624 303,357 296,568 225,348 207,563 172,968 179,117 9.55%
  YoY % 2.07% 2.29% 31.60% 8.57% 20.00% -3.43% -
  Horiz. % 172.86% 169.36% 165.57% 125.81% 115.88% 96.57% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 2,585 - 3,151 4,324 - - -
  YoY % 0.00% 0.00% 0.00% -27.11% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 45.53% 0.00% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 309,624 303,357 296,568 225,348 207,563 172,968 179,117 9.55%
  YoY % 2.07% 2.29% 31.60% 8.57% 20.00% -3.43% -
  Horiz. % 172.86% 169.36% 165.57% 125.81% 115.88% 96.57% 100.00%
NOSH 173,946 172,362 168,505 157,586 72,070 57,656 59,705 19.50%
  YoY % 0.92% 2.29% 6.93% 118.66% 25.00% -3.43% -
  Horiz. % 291.34% 288.69% 282.23% 263.94% 120.71% 96.57% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -5.18 % 3.67 % 0.18 % 2.36 % -2.44 % 1.73 % 0.92 % -
  YoY % -241.14% 1,938.89% -92.37% 196.72% -241.04% 88.04% -
  Horiz. % -563.04% 398.91% 19.57% 256.52% -265.22% 188.04% 100.00%
ROE -1.37 % 1.09 % 0.06 % 0.81 % -0.79 % 0.64 % 0.15 % -
  YoY % -225.69% 1,716.67% -92.59% 202.53% -223.44% 326.67% -
  Horiz. % -913.33% 726.67% 40.00% 540.00% -526.67% 426.67% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.14 52.29 54.49 49.24 93.11 111.47 118.52 -14.54%
  YoY % -11.76% -4.04% 10.66% -47.12% -16.47% -5.95% -
  Horiz. % 38.93% 44.12% 45.98% 41.55% 78.56% 94.05% 100.00%
EPS -2.44 1.91 0.81 1.16 -2.27 1.65 1.09 -
  YoY % -227.75% 135.80% -30.17% 151.10% -237.58% 51.38% -
  Horiz. % -223.85% 175.23% 74.31% 106.42% -208.26% 151.38% 100.00%
DPS 0.00 1.50 0.00 2.00 6.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -66.67% 0.00% 0.00% -
  Horiz. % 0.00% 25.00% 0.00% 33.33% 100.00% - -
NAPS 1.7800 1.7600 1.7600 1.4300 2.8800 3.0000 3.0000 -8.33%
  YoY % 1.14% 0.00% 23.08% -50.35% -4.00% 0.00% -
  Horiz. % 59.33% 58.67% 58.67% 47.67% 96.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.14 51.82 52.78 44.61 38.58 36.95 40.68 2.12%
  YoY % -10.96% -1.82% 18.31% 15.63% 4.41% -9.17% -
  Horiz. % 113.42% 127.38% 129.74% 109.66% 94.84% 90.83% 100.00%
EPS -2.44 1.89 0.10 1.05 -0.94 0.64 0.16 -
  YoY % -229.10% 1,790.00% -90.48% 211.70% -246.88% 300.00% -
  Horiz. % -1,525.00% 1,181.25% 62.50% 656.25% -587.50% 400.00% 100.00%
DPS 0.00 1.49 0.00 1.81 2.49 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -27.31% 0.00% 0.00% -
  Horiz. % 0.00% 59.84% 0.00% 72.69% 100.00% - -
NAPS 1.7800 1.7440 1.7049 1.2955 1.1933 0.9944 1.0297 9.55%
  YoY % 2.06% 2.29% 31.60% 8.56% 20.00% -3.43% -
  Horiz. % 172.87% 169.37% 165.57% 125.81% 115.89% 96.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7050 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 -
P/RPS 1.53 1.42 1.85 1.47 1.34 1.33 0.71 13.64%
  YoY % 7.75% -23.24% 25.85% 9.70% 0.75% 87.32% -
  Horiz. % 215.49% 200.00% 260.56% 207.04% 188.73% 187.32% 100.00%
P/EPS -28.87 38.98 1,019.10 62.50 -55.07 76.53 185.07 -
  YoY % -174.06% -96.18% 1,530.56% 213.49% -171.96% -58.65% -
  Horiz. % -15.60% 21.06% 550.66% 33.77% -29.76% 41.35% 100.00%
EY -3.46 2.57 0.10 1.60 -1.82 1.31 0.54 -
  YoY % -234.63% 2,470.00% -93.75% 187.91% -238.93% 142.59% -
  Horiz. % -640.74% 475.93% 18.52% 296.30% -337.04% 242.59% 100.00%
DY 0.00 2.01 0.00 2.76 4.80 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -42.50% 0.00% 0.00% -
  Horiz. % 0.00% 41.88% 0.00% 57.50% 100.00% - -
P/NAPS 0.40 0.42 0.57 0.51 0.43 0.49 0.28 6.12%
  YoY % -4.76% -26.32% 11.76% 18.60% -12.24% 75.00% -
  Horiz. % 142.86% 150.00% 203.57% 182.14% 153.57% 175.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 -
Price 0.6950 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 -
P/RPS 1.51 1.62 1.89 1.78 1.39 1.32 0.68 14.21%
  YoY % -6.79% -14.29% 6.18% 28.06% 5.30% 94.12% -
  Horiz. % 222.06% 238.24% 277.94% 261.76% 204.41% 194.12% 100.00%
P/EPS -28.47 44.22 1,039.28 75.43 -56.83 76.01 176.25 -
  YoY % -164.38% -95.75% 1,277.81% 232.73% -174.77% -56.87% -
  Horiz. % -16.15% 25.09% 589.66% 42.80% -32.24% 43.13% 100.00%
EY -3.51 2.26 0.10 1.33 -1.76 1.32 0.57 -
  YoY % -255.31% 2,160.00% -92.48% 175.57% -233.33% 131.58% -
  Horiz. % -615.79% 396.49% 17.54% 233.33% -308.77% 231.58% 100.00%
DY 0.00 1.78 0.00 2.29 4.65 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -50.75% 0.00% 0.00% -
  Horiz. % 0.00% 38.28% 0.00% 49.25% 100.00% - -
P/NAPS 0.39 0.48 0.59 0.61 0.45 0.49 0.27 6.32%
  YoY % -18.75% -18.64% -3.28% 35.56% -8.16% 81.48% -
  Horiz. % 144.44% 177.78% 218.52% 225.93% 166.67% 181.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

145  879  397  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.235-0.02 
 SAPNRG 0.12-0.01 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 TRIVE 0.025+0.005 
 BORNOIL 0.0650.00 
 PHB-WB 0.02-0.005 
 AT 0.095-0.01 
 LAMBO 0.05-0.005 
 GPA 0.1650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers