Highlights

[PWF] YoY Quarter Result on 2015-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     197.40%    YoY -     -22.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 91,135 83,702 83,635 71,653 70,932 57,270 52,321 9.69%
  YoY % 8.88% 0.08% 16.72% 1.02% 23.86% 9.46% -
  Horiz. % 174.18% 159.98% 159.85% 136.95% 135.57% 109.46% 100.00%
PBT 7,593 7,382 5,318 4,508 5,687 1,489 -2,536 -
  YoY % 2.86% 38.81% 17.97% -20.73% 281.93% 158.71% -
  Horiz. % -299.41% -291.09% -209.70% -177.76% -224.25% -58.71% 100.00%
Tax -1,559 -1,963 -1,590 -1,192 -1,434 -172 -220 38.57%
  YoY % 20.58% -23.46% -33.39% 16.88% -733.72% 21.82% -
  Horiz. % 708.64% 892.27% 722.73% 541.82% 651.82% 78.18% 100.00%
NP 6,034 5,419 3,728 3,316 4,253 1,317 -2,756 -
  YoY % 11.35% 45.36% 12.42% -22.03% 222.93% 147.79% -
  Horiz. % -218.94% -196.63% -135.27% -120.32% -154.32% -47.79% 100.00%
NP to SH 5,464 5,419 3,728 3,316 4,253 1,698 -2,756 -
  YoY % 0.83% 45.36% 12.42% -22.03% 150.47% 161.61% -
  Horiz. % -198.26% -196.63% -135.27% -120.32% -154.32% -61.61% 100.00%
Tax Rate 20.53 % 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % - % -
  YoY % -22.79% -11.07% 13.09% 4.84% 118.35% 0.00% -
  Horiz. % 177.75% 230.22% 258.87% 228.92% 218.35% 100.00% -
Total Cost 85,101 78,283 79,907 68,337 66,679 55,953 55,077 7.52%
  YoY % 8.71% -2.03% 16.93% 2.49% 19.17% 1.59% -
  Horiz. % 154.51% 142.13% 145.08% 124.08% 121.07% 101.59% 100.00%
Net Worth 303,383 163,701 222,788 204,772 212,351 267,377 124,946 15.93%
  YoY % 85.33% -26.52% 8.80% -3.57% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 163.89% 169.95% 213.99% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 303,383 163,701 222,788 204,772 212,351 267,377 124,946 15.93%
  YoY % 85.33% -26.52% 8.80% -3.57% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 163.89% 169.95% 213.99% 100.00%
NOSH 171,403 163,701 74,262 66,055 59,649 76,832 59,783 19.18%
  YoY % 4.70% 120.43% 12.42% 10.74% -22.36% 28.52% -
  Horiz. % 286.71% 273.83% 124.22% 110.49% 99.78% 128.52% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.62 % 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % -5.27 % -
  YoY % 2.32% 45.07% -3.67% -22.83% 160.87% 143.64% -
  Horiz. % -125.62% -122.77% -84.63% -87.86% -113.85% -43.64% 100.00%
ROE 1.80 % 3.31 % 1.67 % 1.62 % 2.00 % 0.64 % -2.21 % -
  YoY % -45.62% 98.20% 3.09% -19.00% 212.50% 128.96% -
  Horiz. % -81.45% -149.77% -75.57% -73.30% -90.50% -28.96% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 53.17 51.13 112.62 108.47 118.91 74.54 87.52 -7.97%
  YoY % 3.99% -54.60% 3.83% -8.78% 59.53% -14.83% -
  Horiz. % 60.75% 58.42% 128.68% 123.94% 135.87% 85.17% 100.00%
EPS 3.52 3.31 5.02 5.02 7.13 2.21 -4.61 -
  YoY % 6.34% -34.06% 0.00% -29.59% 222.62% 147.94% -
  Horiz. % -76.36% -71.80% -108.89% -108.89% -154.66% -47.94% 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 1.7700 1.0000 3.0000 3.1000 3.5600 3.4800 2.0900 -2.73%
  YoY % 77.00% -66.67% -3.23% -12.92% 2.30% 66.51% -
  Horiz. % 84.69% 47.85% 143.54% 148.33% 170.33% 166.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.39 48.12 48.08 41.19 40.78 32.92 30.08 9.68%
  YoY % 8.87% 0.08% 16.73% 1.01% 23.88% 9.44% -
  Horiz. % 174.17% 159.97% 159.84% 136.93% 135.57% 109.44% 100.00%
EPS 3.14 3.12 2.14 1.91 2.45 0.98 -1.58 -
  YoY % 0.64% 45.79% 12.04% -22.04% 150.00% 162.03% -
  Horiz. % -198.73% -197.47% -135.44% -120.89% -155.06% -62.03% 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 1.7441 0.9411 1.2808 1.1772 1.2208 1.5371 0.7183 15.93%
  YoY % 85.33% -26.52% 8.80% -3.57% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 163.89% 169.96% 213.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8850 0.8750 1.2700 1.4400 0.8250 0.4550 0.4700 -
P/RPS 1.66 1.71 1.13 1.33 0.69 0.61 0.54 20.57%
  YoY % -2.92% 51.33% -15.04% 92.75% 13.11% 12.96% -
  Horiz. % 307.41% 316.67% 209.26% 246.30% 127.78% 112.96% 100.00%
P/EPS 27.76 26.43 25.30 28.69 11.57 20.59 -10.20 -
  YoY % 5.03% 4.47% -11.82% 147.97% -43.81% 301.86% -
  Horiz. % -272.16% -259.12% -248.04% -281.27% -113.43% -201.86% 100.00%
EY 3.60 3.78 3.95 3.49 8.64 4.86 -9.81 -
  YoY % -4.76% -4.30% 13.18% -59.61% 77.78% 149.54% -
  Horiz. % -36.70% -38.53% -40.27% -35.58% -88.07% -49.54% 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 0.50 0.88 0.42 0.46 0.23 0.13 0.22 14.66%
  YoY % -43.18% 109.52% -8.70% 100.00% 76.92% -40.91% -
  Horiz. % 227.27% 400.00% 190.91% 209.09% 104.55% 59.09% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 -
Price 0.8850 0.8500 1.3500 1.3300 0.9500 0.6800 0.4800 -
P/RPS 1.66 1.66 1.20 1.23 0.80 0.91 0.55 20.20%
  YoY % 0.00% 38.33% -2.44% 53.75% -12.09% 65.45% -
  Horiz. % 301.82% 301.82% 218.18% 223.64% 145.45% 165.45% 100.00%
P/EPS 27.76 25.68 26.89 26.49 13.32 30.77 -10.41 -
  YoY % 8.10% -4.50% 1.51% 98.87% -56.71% 395.58% -
  Horiz. % -266.67% -246.69% -258.31% -254.47% -127.95% -295.58% 100.00%
EY 3.60 3.89 3.72 3.77 7.51 3.25 -9.60 -
  YoY % -7.46% 4.57% -1.33% -49.80% 131.08% 133.85% -
  Horiz. % -37.50% -40.52% -38.75% -39.27% -78.23% -33.85% 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 0.50 0.85 0.45 0.43 0.27 0.20 0.23 13.81%
  YoY % -41.18% 88.89% 4.65% 59.26% 35.00% -13.04% -
  Horiz. % 217.39% 369.57% 195.65% 186.96% 117.39% 86.96% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers