Highlights

[PWF] YoY TTM Result on 2015-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -8.61%    YoY -     12.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 362,008 336,319 310,139 277,357 286,452 222,578 238,087 7.23%
  YoY % 7.64% 8.44% 11.82% -3.18% 28.70% -6.51% -
  Horiz. % 152.05% 141.26% 130.26% 116.49% 120.31% 93.49% 100.00%
PBT 19,972 25,067 11,824 14,986 13,479 6,186 808 70.63%
  YoY % -20.33% 112.00% -21.10% 11.18% 117.90% 665.59% -
  Horiz. % 2,471.78% 3,102.35% 1,463.37% 1,854.70% 1,668.19% 765.59% 100.00%
Tax -6,840 -8,777 -3,452 -5,186 -4,403 -1,330 -1,852 24.32%
  YoY % 22.07% -154.26% 33.44% -17.78% -231.05% 28.19% -
  Horiz. % 369.33% 473.92% 186.39% 280.02% 237.74% 71.81% 100.00%
NP 13,132 16,290 8,372 9,800 9,076 4,856 -1,044 -
  YoY % -19.39% 94.58% -14.57% 7.98% 86.90% 565.13% -
  Horiz. % -1,257.85% -1,560.34% -801.92% -938.70% -869.35% -465.13% 100.00%
NP to SH 13,194 16,640 8,372 9,800 8,695 4,856 -1,044 -
  YoY % -20.71% 98.76% -14.57% 12.71% 79.06% 565.13% -
  Horiz. % -1,263.79% -1,593.87% -801.92% -938.70% -832.85% -465.13% 100.00%
Tax Rate 34.25 % 35.01 % 29.19 % 34.61 % 32.67 % 21.50 % 229.21 % -27.14%
  YoY % -2.17% 19.94% -15.66% 5.94% 51.95% -90.62% -
  Horiz. % 14.94% 15.27% 12.74% 15.10% 14.25% 9.38% 100.00%
Total Cost 348,876 320,029 301,767 267,557 277,376 217,722 239,131 6.49%
  YoY % 9.01% 6.05% 12.79% -3.54% 27.40% -8.95% -
  Horiz. % 145.89% 133.83% 126.19% 111.89% 115.99% 91.05% 100.00%
Net Worth 305,008 239,154 456,383 214,096 214,901 209,510 128,662 15.46%
  YoY % 27.54% -47.60% 113.17% -0.37% 2.57% 62.84% -
  Horiz. % 237.06% 185.88% 354.71% 166.40% 167.03% 162.84% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,617 6,310 4,339 2,140 0 0 0 -
  YoY % -58.52% 45.43% 102.68% 0.00% 0.00% 0.00% -
  Horiz. % 122.25% 294.76% 202.68% 100.00% - - -
Div Payout % 19.84 % 37.92 % 51.83 % 21.85 % - % - % - % -
  YoY % -47.68% -26.84% 137.21% 0.00% 0.00% 0.00% -
  Horiz. % 90.80% 173.55% 237.21% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 305,008 239,154 456,383 214,096 214,901 209,510 128,662 15.46%
  YoY % 27.54% -47.60% 113.17% -0.37% 2.57% 62.84% -
  Horiz. % 237.06% 185.88% 354.71% 166.40% 167.03% 162.84% 100.00%
NOSH 172,321 162,690 150,126 71,365 59,694 59,689 59,842 19.27%
  YoY % 5.92% 8.37% 110.36% 19.55% 0.01% -0.26% -
  Horiz. % 287.96% 271.86% 250.87% 119.25% 99.75% 99.74% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.63 % 4.84 % 2.70 % 3.53 % 3.17 % 2.18 % -0.44 % -
  YoY % -25.00% 79.26% -23.51% 11.36% 45.41% 595.45% -
  Horiz. % -825.00% -1,100.00% -613.64% -802.27% -720.45% -495.45% 100.00%
ROE 4.33 % 6.96 % 1.83 % 4.58 % 4.05 % 2.32 % -0.81 % -
  YoY % -37.79% 280.33% -60.04% 13.09% 74.57% 386.42% -
  Horiz. % -534.57% -859.26% -225.93% -565.43% -500.00% -286.42% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 210.08 206.72 206.59 388.64 479.86 372.89 397.85 -10.09%
  YoY % 1.63% 0.06% -46.84% -19.01% 28.69% -6.27% -
  Horiz. % 52.80% 51.96% 51.93% 97.69% 120.61% 93.73% 100.00%
EPS 7.66 10.23 5.58 13.73 14.57 8.14 -1.74 -
  YoY % -25.12% 83.33% -59.36% -5.77% 78.99% 567.82% -
  Horiz. % -440.23% -587.93% -320.69% -789.08% -837.36% -467.82% 100.00%
DPS 1.52 3.88 2.89 3.00 0.00 0.00 0.00 -
  YoY % -60.82% 34.26% -3.67% 0.00% 0.00% 0.00% -
  Horiz. % 50.67% 129.33% 96.33% 100.00% - - -
NAPS 1.7700 1.4700 3.0400 3.0000 3.6000 3.5100 2.1500 -3.19%
  YoY % 20.41% -51.64% 1.33% -16.67% 2.56% 63.26% -
  Horiz. % 82.33% 68.37% 141.40% 139.53% 167.44% 163.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 208.12 193.35 178.30 159.45 164.68 127.96 136.87 7.23%
  YoY % 7.64% 8.44% 11.82% -3.18% 28.70% -6.51% -
  Horiz. % 152.06% 141.27% 130.27% 116.50% 120.32% 93.49% 100.00%
EPS 7.59 9.57 4.81 5.63 5.00 2.79 -0.60 -
  YoY % -20.69% 98.96% -14.56% 12.60% 79.21% 565.00% -
  Horiz. % -1,265.00% -1,595.00% -801.67% -938.33% -833.33% -465.00% 100.00%
DPS 1.50 3.63 2.49 1.23 0.00 0.00 0.00 -
  YoY % -58.68% 45.78% 102.44% 0.00% 0.00% 0.00% -
  Horiz. % 121.95% 295.12% 202.44% 100.00% - - -
NAPS 1.7535 1.3749 2.6237 1.2308 1.2354 1.2045 0.7397 15.46%
  YoY % 27.54% -47.60% 113.17% -0.37% 2.57% 62.84% -
  Horiz. % 237.06% 185.87% 354.70% 166.39% 167.01% 162.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 -
P/RPS 0.42 0.51 0.75 0.31 0.25 0.19 0.12 23.21%
  YoY % -17.65% -32.00% 141.94% 24.00% 31.58% 58.33% -
  Horiz. % 350.00% 425.00% 625.00% 258.33% 208.33% 158.33% 100.00%
P/EPS 11.49 10.27 27.62 8.88 8.38 8.48 -27.51 -
  YoY % 11.88% -62.82% 211.04% 5.97% -1.18% 130.83% -
  Horiz. % -41.77% -37.33% -100.40% -32.28% -30.46% -30.83% 100.00%
EY 8.70 9.74 3.62 11.26 11.94 11.79 -3.63 -
  YoY % -10.68% 169.06% -67.85% -5.70% 1.27% 424.79% -
  Horiz. % -239.67% -268.32% -99.72% -310.19% -328.93% -324.79% 100.00%
DY 1.73 3.69 1.88 2.46 0.00 0.00 0.00 -
  YoY % -53.12% 96.28% -23.58% 0.00% 0.00% 0.00% -
  Horiz. % 70.33% 150.00% 76.42% 100.00% - - -
P/NAPS 0.50 0.71 0.51 0.41 0.34 0.20 0.22 14.66%
  YoY % -29.58% 39.22% 24.39% 20.59% 70.00% -9.09% -
  Horiz. % 227.27% 322.73% 231.82% 186.36% 154.55% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 -
Price 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 -
P/RPS 0.40 0.54 0.33 0.28 0.35 0.16 0.11 23.99%
  YoY % -25.93% 63.64% 17.86% -20.00% 118.75% 45.45% -
  Horiz. % 363.64% 490.91% 300.00% 254.55% 318.18% 145.45% 100.00%
P/EPS 10.97 10.95 12.19 7.79 11.47 7.38 -24.65 -
  YoY % 0.18% -10.17% 56.48% -32.08% 55.42% 129.94% -
  Horiz. % -44.50% -44.42% -49.45% -31.60% -46.53% -29.94% 100.00%
EY 9.12 9.13 8.20 12.83 8.72 13.56 -4.06 -
  YoY % -0.11% 11.34% -36.09% 47.13% -35.69% 433.99% -
  Horiz. % -224.63% -224.88% -201.97% -316.01% -214.78% -333.99% 100.00%
DY 1.81 3.46 4.25 2.80 0.00 0.00 0.00 -
  YoY % -47.69% -18.59% 51.79% 0.00% 0.00% 0.00% -
  Horiz. % 64.64% 123.57% 151.79% 100.00% - - -
P/NAPS 0.47 0.76 0.22 0.36 0.46 0.17 0.20 15.30%
  YoY % -38.16% 245.45% -38.89% -21.74% 170.59% -15.00% -
  Horiz. % 235.00% 380.00% 110.00% 180.00% 230.00% 85.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers