Highlights

[PWF] YoY Quarter Result on 2013-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -66.99%    YoY -     161.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 83,635 71,653 70,932 57,270 52,321 69,455 65,098 4.26%
  YoY % 16.72% 1.02% 23.86% 9.46% -24.67% 6.69% -
  Horiz. % 128.48% 110.07% 108.96% 87.98% 80.37% 106.69% 100.00%
PBT 5,318 4,508 5,687 1,489 -2,536 2,523 2,377 14.35%
  YoY % 17.97% -20.73% 281.93% 158.71% -200.52% 6.14% -
  Horiz. % 223.73% 189.65% 239.25% 62.64% -106.69% 106.14% 100.00%
Tax -1,590 -1,192 -1,434 -172 -220 -444 -1,103 6.28%
  YoY % -33.39% 16.88% -733.72% 21.82% 50.45% 59.75% -
  Horiz. % 144.15% 108.07% 130.01% 15.59% 19.95% 40.25% 100.00%
NP 3,728 3,316 4,253 1,317 -2,756 2,079 1,274 19.58%
  YoY % 12.42% -22.03% 222.93% 147.79% -232.56% 63.19% -
  Horiz. % 292.62% 260.28% 333.83% 103.38% -216.33% 163.19% 100.00%
NP to SH 3,728 3,316 4,253 1,698 -2,756 2,079 1,274 19.58%
  YoY % 12.42% -22.03% 150.47% 161.61% -232.56% 63.19% -
  Horiz. % 292.62% 260.28% 333.83% 133.28% -216.33% 163.19% 100.00%
Tax Rate 29.90 % 26.44 % 25.22 % 11.55 % - % 17.60 % 46.40 % -7.06%
  YoY % 13.09% 4.84% 118.35% 0.00% 0.00% -62.07% -
  Horiz. % 64.44% 56.98% 54.35% 24.89% 0.00% 37.93% 100.00%
Total Cost 79,907 68,337 66,679 55,953 55,077 67,376 63,824 3.81%
  YoY % 16.93% 2.49% 19.17% 1.59% -18.25% 5.57% -
  Horiz. % 125.20% 107.07% 104.47% 87.67% 86.30% 105.57% 100.00%
Net Worth 222,788 204,772 212,351 267,377 124,946 127,846 121,944 10.56%
  YoY % 8.80% -3.57% -20.58% 113.99% -2.27% 4.84% -
  Horiz. % 182.70% 167.92% 174.14% 219.26% 102.46% 104.84% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,788 204,772 212,351 267,377 124,946 127,846 121,944 10.56%
  YoY % 8.80% -3.57% -20.58% 113.99% -2.27% 4.84% -
  Horiz. % 182.70% 167.92% 174.14% 219.26% 102.46% 104.84% 100.00%
NOSH 74,262 66,055 59,649 76,832 59,783 59,741 60,972 3.34%
  YoY % 12.42% 10.74% -22.36% 28.52% 0.07% -2.02% -
  Horiz. % 121.80% 108.34% 97.83% 126.01% 98.05% 97.98% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.46 % 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 1.96 % 14.67%
  YoY % -3.67% -22.83% 160.87% 143.64% -276.25% 52.55% -
  Horiz. % 227.55% 236.22% 306.12% 117.35% -268.88% 152.55% 100.00%
ROE 1.67 % 1.62 % 2.00 % 0.64 % -2.21 % 1.63 % 1.04 % 8.21%
  YoY % 3.09% -19.00% 212.50% 128.96% -235.58% 56.73% -
  Horiz. % 160.58% 155.77% 192.31% 61.54% -212.50% 156.73% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 112.62 108.47 118.91 74.54 87.52 116.26 106.77 0.89%
  YoY % 3.83% -8.78% 59.53% -14.83% -24.72% 8.89% -
  Horiz. % 105.48% 101.59% 111.37% 69.81% 81.97% 108.89% 100.00%
EPS 5.02 5.02 7.13 2.21 -4.61 3.40 3.23 7.62%
  YoY % 0.00% -29.59% 222.62% 147.94% -235.59% 5.26% -
  Horiz. % 155.42% 155.42% 220.74% 68.42% -142.72% 105.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0000 3.1000 3.5600 3.4800 2.0900 2.1400 2.0000 6.98%
  YoY % -3.23% -12.92% 2.30% 66.51% -2.34% 7.00% -
  Horiz. % 150.00% 155.00% 178.00% 174.00% 104.50% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.08 41.19 40.78 32.92 30.08 39.93 37.42 4.26%
  YoY % 16.73% 1.01% 23.88% 9.44% -24.67% 6.71% -
  Horiz. % 128.49% 110.07% 108.98% 87.97% 80.38% 106.71% 100.00%
EPS 2.14 1.91 2.45 0.98 -1.58 1.20 0.73 19.61%
  YoY % 12.04% -22.04% 150.00% 162.03% -231.67% 64.38% -
  Horiz. % 293.15% 261.64% 335.62% 134.25% -216.44% 164.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2808 1.1772 1.2208 1.5371 0.7183 0.7350 0.7010 10.56%
  YoY % 8.80% -3.57% -20.58% 113.99% -2.27% 4.85% -
  Horiz. % 182.71% 167.93% 174.15% 219.27% 102.47% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.2700 1.4400 0.8250 0.4550 0.4700 0.4300 0.4300 -
P/RPS 1.13 1.33 0.69 0.61 0.54 0.37 0.40 18.88%
  YoY % -15.04% 92.75% 13.11% 12.96% 45.95% -7.50% -
  Horiz. % 282.50% 332.50% 172.50% 152.50% 135.00% 92.50% 100.00%
P/EPS 25.30 28.69 11.57 20.59 -10.20 12.36 20.58 3.50%
  YoY % -11.82% 147.97% -43.81% 301.86% -182.52% -39.94% -
  Horiz. % 122.93% 139.41% 56.22% 100.05% -49.56% 60.06% 100.00%
EY 3.95 3.49 8.64 4.86 -9.81 8.09 4.86 -3.39%
  YoY % 13.18% -59.61% 77.78% 149.54% -221.26% 66.46% -
  Horiz. % 81.28% 71.81% 177.78% 100.00% -201.85% 166.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.46 0.23 0.13 0.22 0.20 0.22 11.37%
  YoY % -8.70% 100.00% 76.92% -40.91% 10.00% -9.09% -
  Horiz. % 190.91% 209.09% 104.55% 59.09% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.3500 1.3300 0.9500 0.6800 0.4800 0.4500 0.3500 -
P/RPS 1.20 1.23 0.80 0.91 0.55 0.39 0.33 23.98%
  YoY % -2.44% 53.75% -12.09% 65.45% 41.03% 18.18% -
  Horiz. % 363.64% 372.73% 242.42% 275.76% 166.67% 118.18% 100.00%
P/EPS 26.89 26.49 13.32 30.77 -10.41 12.93 16.75 8.20%
  YoY % 1.51% 98.87% -56.71% 395.58% -180.51% -22.81% -
  Horiz. % 160.54% 158.15% 79.52% 183.70% -62.15% 77.19% 100.00%
EY 3.72 3.77 7.51 3.25 -9.60 7.73 5.97 -7.57%
  YoY % -1.33% -49.80% 131.08% 133.85% -224.19% 29.48% -
  Horiz. % 62.31% 63.15% 125.80% 54.44% -160.80% 129.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.43 0.27 0.20 0.23 0.21 0.18 16.48%
  YoY % 4.65% 59.26% 35.00% -13.04% 9.52% 16.67% -
  Horiz. % 250.00% 238.89% 150.00% 111.11% 127.78% 116.67% 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