Highlights

[PWF] YoY Quarter Result on 2016-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     327.87%    YoY -     12.42%
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 - 172,460
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.
 


 

353  327  540  989 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.085 
 IWCITY 1.20-0.12 
 EKOVEST-WB 0.385-0.095 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers