Highlights

[PWF] YoY Quarter Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     1,469.37%    YoY -     150.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 83,702 83,635 71,653 70,932 57,270 52,321 69,455 3.16%
  YoY % 0.08% 16.72% 1.02% 23.86% 9.46% -24.67% -
  Horiz. % 120.51% 120.42% 103.16% 102.13% 82.46% 75.33% 100.00%
PBT 7,382 5,318 4,508 5,687 1,489 -2,536 2,523 19.57%
  YoY % 38.81% 17.97% -20.73% 281.93% 158.71% -200.52% -
  Horiz. % 292.59% 210.78% 178.68% 225.41% 59.02% -100.52% 100.00%
Tax -1,963 -1,590 -1,192 -1,434 -172 -220 -444 28.08%
  YoY % -23.46% -33.39% 16.88% -733.72% 21.82% 50.45% -
  Horiz. % 442.12% 358.11% 268.47% 322.97% 38.74% 49.55% 100.00%
NP 5,419 3,728 3,316 4,253 1,317 -2,756 2,079 17.30%
  YoY % 45.36% 12.42% -22.03% 222.93% 147.79% -232.56% -
  Horiz. % 260.65% 179.32% 159.50% 204.57% 63.35% -132.56% 100.00%
NP to SH 5,419 3,728 3,316 4,253 1,698 -2,756 2,079 17.30%
  YoY % 45.36% 12.42% -22.03% 150.47% 161.61% -232.56% -
  Horiz. % 260.65% 179.32% 159.50% 204.57% 81.67% -132.56% 100.00%
Tax Rate 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % - % 17.60 % 7.11%
  YoY % -11.07% 13.09% 4.84% 118.35% 0.00% 0.00% -
  Horiz. % 151.08% 169.89% 150.23% 143.30% 65.62% 0.00% 100.00%
Total Cost 78,283 79,907 68,337 66,679 55,953 55,077 67,376 2.53%
  YoY % -2.03% 16.93% 2.49% 19.17% 1.59% -18.25% -
  Horiz. % 116.19% 118.60% 101.43% 98.97% 83.05% 81.75% 100.00%
Net Worth 163,701 222,788 204,772 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 160.17% 166.10% 209.14% 97.73% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 163,701 222,788 204,772 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 160.17% 166.10% 209.14% 97.73% 100.00%
NOSH 163,701 74,262 66,055 59,649 76,832 59,783 59,741 18.28%
  YoY % 120.43% 12.42% 10.74% -22.36% 28.52% 0.07% -
  Horiz. % 274.02% 124.31% 110.57% 99.85% 128.61% 100.07% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % -5.27 % 2.99 % 13.72%
  YoY % 45.07% -3.67% -22.83% 160.87% 143.64% -276.25% -
  Horiz. % 216.39% 149.16% 154.85% 200.67% 76.92% -176.25% 100.00%
ROE 3.31 % 1.67 % 1.62 % 2.00 % 0.64 % -2.21 % 1.63 % 12.52%
  YoY % 98.20% 3.09% -19.00% 212.50% 128.96% -235.58% -
  Horiz. % 203.07% 102.45% 99.39% 122.70% 39.26% -135.58% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 51.13 112.62 108.47 118.91 74.54 87.52 116.26 -12.78%
  YoY % -54.60% 3.83% -8.78% 59.53% -14.83% -24.72% -
  Horiz. % 43.98% 96.87% 93.30% 102.28% 64.11% 75.28% 100.00%
EPS 3.31 5.02 5.02 7.13 2.21 -4.61 3.40 -0.45%
  YoY % -34.06% 0.00% -29.59% 222.62% 147.94% -235.59% -
  Horiz. % 97.35% 147.65% 147.65% 209.71% 65.00% -135.59% 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 1.0000 3.0000 3.1000 3.5600 3.4800 2.0900 2.1400 -11.90%
  YoY % -66.67% -3.23% -12.92% 2.30% 66.51% -2.34% -
  Horiz. % 46.73% 140.19% 144.86% 166.36% 162.62% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.12 48.08 41.19 40.78 32.92 30.08 39.93 3.16%
  YoY % 0.08% 16.73% 1.01% 23.88% 9.44% -24.67% -
  Horiz. % 120.51% 120.41% 103.16% 102.13% 82.44% 75.33% 100.00%
EPS 3.12 2.14 1.91 2.45 0.98 -1.58 1.20 17.25%
  YoY % 45.79% 12.04% -22.04% 150.00% 162.03% -231.67% -
  Horiz. % 260.00% 178.33% 159.17% 204.17% 81.67% -131.67% 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 0.9411 1.2808 1.1772 1.2208 1.5371 0.7183 0.7350 4.20%
  YoY % -26.52% 8.80% -3.57% -20.58% 113.99% -2.27% -
  Horiz. % 128.04% 174.26% 160.16% 166.10% 209.13% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8750 1.2700 1.4400 0.8250 0.4550 0.4700 0.4300 -
P/RPS 1.71 1.13 1.33 0.69 0.61 0.54 0.37 29.03%
  YoY % 51.33% -15.04% 92.75% 13.11% 12.96% 45.95% -
  Horiz. % 462.16% 305.41% 359.46% 186.49% 164.86% 145.95% 100.00%
P/EPS 26.43 25.30 28.69 11.57 20.59 -10.20 12.36 13.49%
  YoY % 4.47% -11.82% 147.97% -43.81% 301.86% -182.52% -
  Horiz. % 213.83% 204.69% 232.12% 93.61% 166.59% -82.52% 100.00%
EY 3.78 3.95 3.49 8.64 4.86 -9.81 8.09 -11.90%
  YoY % -4.30% 13.18% -59.61% 77.78% 149.54% -221.26% -
  Horiz. % 46.72% 48.83% 43.14% 106.80% 60.07% -121.26% 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 0.88 0.42 0.46 0.23 0.13 0.22 0.20 27.98%
  YoY % 109.52% -8.70% 100.00% 76.92% -40.91% 10.00% -
  Horiz. % 440.00% 210.00% 230.00% 115.00% 65.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.8500 1.3500 1.3300 0.9500 0.6800 0.4800 0.4500 -
P/RPS 1.66 1.20 1.23 0.80 0.91 0.55 0.39 27.28%
  YoY % 38.33% -2.44% 53.75% -12.09% 65.45% 41.03% -
  Horiz. % 425.64% 307.69% 315.38% 205.13% 233.33% 141.03% 100.00%
P/EPS 25.68 26.89 26.49 13.32 30.77 -10.41 12.93 12.10%
  YoY % -4.50% 1.51% 98.87% -56.71% 395.58% -180.51% -
  Horiz. % 198.61% 207.97% 204.87% 103.02% 237.97% -80.51% 100.00%
EY 3.89 3.72 3.77 7.51 3.25 -9.60 7.73 -10.81%
  YoY % 4.57% -1.33% -49.80% 131.08% 133.85% -224.19% -
  Horiz. % 50.32% 48.12% 48.77% 97.15% 42.04% -124.19% 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 0.85 0.45 0.43 0.27 0.20 0.23 0.21 26.21%
  YoY % 88.89% 4.65% 59.26% 35.00% -13.04% 9.52% -
  Horiz. % 404.76% 214.29% 204.76% 128.57% 95.24% 109.52% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers