Highlights

[PWF] YoY TTM Result on 2013-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     13.78%    YoY -     565.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 310,139 277,357 286,452 222,578 238,087 274,268 263,269 2.77%
  YoY % 11.82% -3.18% 28.70% -6.51% -13.19% 4.18% -
  Horiz. % 117.80% 105.35% 108.81% 84.54% 90.43% 104.18% 100.00%
PBT 11,824 14,986 13,479 6,186 808 7,012 4,883 15.87%
  YoY % -21.10% 11.18% 117.90% 665.59% -88.48% 43.60% -
  Horiz. % 242.15% 306.90% 276.04% 126.68% 16.55% 143.60% 100.00%
Tax -3,452 -5,186 -4,403 -1,330 -1,852 -4,876 -2,835 3.33%
  YoY % 33.44% -17.78% -231.05% 28.19% 62.02% -71.99% -
  Horiz. % 121.76% 182.93% 155.31% 46.91% 65.33% 171.99% 100.00%
NP 8,372 9,800 9,076 4,856 -1,044 2,136 2,048 26.42%
  YoY % -14.57% 7.98% 86.90% 565.13% -148.88% 4.30% -
  Horiz. % 408.79% 478.52% 443.16% 237.11% -50.98% 104.30% 100.00%
NP to SH 8,372 9,800 8,695 4,856 -1,044 2,136 2,073 26.17%
  YoY % -14.57% 12.71% 79.06% 565.13% -148.88% 3.04% -
  Horiz. % 403.86% 472.74% 419.44% 234.25% -50.36% 103.04% 100.00%
Tax Rate 29.19 % 34.61 % 32.67 % 21.50 % 229.21 % 69.54 % 58.06 % -10.82%
  YoY % -15.66% 5.94% 51.95% -90.62% 229.61% 19.77% -
  Horiz. % 50.28% 59.61% 56.27% 37.03% 394.78% 119.77% 100.00%
Total Cost 301,767 267,557 277,376 217,722 239,131 272,132 261,221 2.43%
  YoY % 12.79% -3.54% 27.40% -8.95% -12.13% 4.18% -
  Horiz. % 115.52% 102.43% 106.18% 83.35% 91.54% 104.18% 100.00%
Net Worth 456,383 214,096 214,901 209,510 128,662 128,672 121,654 24.63%
  YoY % 113.17% -0.37% 2.57% 62.84% -0.01% 5.77% -
  Horiz. % 375.15% 175.99% 176.65% 172.22% 105.76% 105.77% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,339 2,140 0 0 0 0 0 -
  YoY % 102.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.68% 100.00% - - - - -
Div Payout % 51.83 % 21.85 % - % - % - % - % - % -
  YoY % 137.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.21% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 456,383 214,096 214,901 209,510 128,662 128,672 121,654 24.63%
  YoY % 113.17% -0.37% 2.57% 62.84% -0.01% 5.77% -
  Horiz. % 375.15% 175.99% 176.65% 172.22% 105.76% 105.77% 100.00%
NOSH 150,126 71,365 59,694 59,689 59,842 59,296 60,827 16.23%
  YoY % 110.36% 19.55% 0.01% -0.26% 0.92% -2.52% -
  Horiz. % 246.81% 117.33% 98.14% 98.13% 98.38% 97.48% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.70 % 3.53 % 3.17 % 2.18 % -0.44 % 0.78 % 0.78 % 22.97%
  YoY % -23.51% 11.36% 45.41% 595.45% -156.41% 0.00% -
  Horiz. % 346.15% 452.56% 406.41% 279.49% -56.41% 100.00% 100.00%
ROE 1.83 % 4.58 % 4.05 % 2.32 % -0.81 % 1.66 % 1.70 % 1.23%
  YoY % -60.04% 13.09% 74.57% 386.42% -148.80% -2.35% -
  Horiz. % 107.65% 269.41% 238.24% 136.47% -47.65% 97.65% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 206.59 388.64 479.86 372.89 397.85 462.54 432.82 -11.59%
  YoY % -46.84% -19.01% 28.69% -6.27% -13.99% 6.87% -
  Horiz. % 47.73% 89.79% 110.87% 86.15% 91.92% 106.87% 100.00%
EPS 5.58 13.73 14.57 8.14 -1.74 3.60 3.41 8.55%
  YoY % -59.36% -5.77% 78.99% 567.82% -148.33% 5.57% -
  Horiz. % 163.64% 402.64% 427.27% 238.71% -51.03% 105.57% 100.00%
DPS 2.89 3.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -3.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.33% 100.00% - - - - -
NAPS 3.0400 3.0000 3.6000 3.5100 2.1500 2.1700 2.0000 7.22%
  YoY % 1.33% -16.67% 2.56% 63.26% -0.92% 8.50% -
  Horiz. % 152.00% 150.00% 180.00% 175.50% 107.50% 108.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 178.30 159.45 164.68 127.96 136.87 157.67 151.35 2.77%
  YoY % 11.82% -3.18% 28.70% -6.51% -13.19% 4.18% -
  Horiz. % 117.81% 105.35% 108.81% 84.55% 90.43% 104.18% 100.00%
EPS 4.81 5.63 5.00 2.79 -0.60 1.23 1.19 26.18%
  YoY % -14.56% 12.60% 79.21% 565.00% -148.78% 3.36% -
  Horiz. % 404.20% 473.11% 420.17% 234.45% -50.42% 103.36% 100.00%
DPS 2.49 1.23 0.00 0.00 0.00 0.00 0.00 -
  YoY % 102.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.44% 100.00% - - - - -
NAPS 2.6237 1.2308 1.2354 1.2045 0.7397 0.7397 0.6994 24.63%
  YoY % 113.17% -0.37% 2.57% 62.84% 0.00% 5.76% -
  Horiz. % 375.14% 175.98% 176.64% 172.22% 105.76% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 0.3800 -
P/RPS 0.75 0.31 0.25 0.19 0.12 0.10 0.09 42.34%
  YoY % 141.94% 24.00% 31.58% 58.33% 20.00% 11.11% -
  Horiz. % 833.33% 344.44% 277.78% 211.11% 133.33% 111.11% 100.00%
P/EPS 27.62 8.88 8.38 8.48 -27.51 12.21 11.15 16.30%
  YoY % 211.04% 5.97% -1.18% 130.83% -325.31% 9.51% -
  Horiz. % 247.71% 79.64% 75.16% 76.05% -246.73% 109.51% 100.00%
EY 3.62 11.26 11.94 11.79 -3.63 8.19 8.97 -14.02%
  YoY % -67.85% -5.70% 1.27% 424.79% -144.32% -8.70% -
  Horiz. % 40.36% 125.53% 133.11% 131.44% -40.47% 91.30% 100.00%
DY 1.88 2.46 0.00 0.00 0.00 0.00 0.00 -
  YoY % -23.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.42% 100.00% - - - - -
P/NAPS 0.51 0.41 0.34 0.20 0.22 0.20 0.19 17.87%
  YoY % 24.39% 20.59% 70.00% -9.09% 10.00% 5.26% -
  Horiz. % 268.42% 215.79% 178.95% 105.26% 115.79% 105.26% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 30/08/10 -
Price 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 0.4900 -
P/RPS 0.33 0.28 0.35 0.16 0.11 0.09 0.11 20.07%
  YoY % 17.86% -20.00% 118.75% 45.45% 22.22% -18.18% -
  Horiz. % 300.00% 254.55% 318.18% 145.45% 100.00% 81.82% 100.00%
P/EPS 12.19 7.79 11.47 7.38 -24.65 11.10 14.38 -2.71%
  YoY % 56.48% -32.08% 55.42% 129.94% -322.07% -22.81% -
  Horiz. % 84.77% 54.17% 79.76% 51.32% -171.42% 77.19% 100.00%
EY 8.20 12.83 8.72 13.56 -4.06 9.01 6.96 2.77%
  YoY % -36.09% 47.13% -35.69% 433.99% -145.06% 29.45% -
  Horiz. % 117.82% 184.34% 125.29% 194.83% -58.33% 129.45% 100.00%
DY 4.25 2.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % 51.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.79% 100.00% - - - - -
P/NAPS 0.22 0.36 0.46 0.17 0.20 0.18 0.25 -2.11%
  YoY % -38.89% -21.74% 170.59% -15.00% 11.11% -28.00% -
  Horiz. % 88.00% 144.00% 184.00% 68.00% 80.00% 72.00% 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.
 


 

158  111  379  1663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.175+0.03 
 LAYHONG 0.52+0.015 
 MTAG 0.56+0.02 
 MERIDIAN 0.075+0.005 
 XINGHE 0.250.00 
 CUSCAPI 0.18+0.005 
 MPAY 0.115+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers