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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers