Highlights

[PWF] YoY TTM Result on 2016-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     30.43%    YoY -     -14.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 350,161 362,008 336,319 310,139 277,357 286,452 222,578 7.84%
  YoY % -3.27% 7.64% 8.44% 11.82% -3.18% 28.70% -
  Horiz. % 157.32% 162.64% 151.10% 139.34% 124.61% 128.70% 100.00%
PBT 17,974 19,972 25,067 11,824 14,986 13,479 6,186 19.45%
  YoY % -10.00% -20.33% 112.00% -21.10% 11.18% 117.90% -
  Horiz. % 290.56% 322.86% 405.22% 191.14% 242.26% 217.90% 100.00%
Tax -6,357 -6,840 -8,777 -3,452 -5,186 -4,403 -1,330 29.77%
  YoY % 7.06% 22.07% -154.26% 33.44% -17.78% -231.05% -
  Horiz. % 477.97% 514.29% 659.92% 259.55% 389.92% 331.05% 100.00%
NP 11,617 13,132 16,290 8,372 9,800 9,076 4,856 15.64%
  YoY % -11.54% -19.39% 94.58% -14.57% 7.98% 86.90% -
  Horiz. % 239.23% 270.43% 335.46% 172.41% 201.81% 186.90% 100.00%
NP to SH 12,514 13,194 16,640 8,372 9,800 8,695 4,856 17.08%
  YoY % -5.15% -20.71% 98.76% -14.57% 12.71% 79.06% -
  Horiz. % 257.70% 271.71% 342.67% 172.41% 201.81% 179.06% 100.00%
Tax Rate 35.37 % 34.25 % 35.01 % 29.19 % 34.61 % 32.67 % 21.50 % 8.65%
  YoY % 3.27% -2.17% 19.94% -15.66% 5.94% 51.95% -
  Horiz. % 164.51% 159.30% 162.84% 135.77% 160.98% 151.95% 100.00%
Total Cost 338,544 348,876 320,029 301,767 267,557 277,376 217,722 7.63%
  YoY % -2.96% 9.01% 6.05% 12.79% -3.54% 27.40% -
  Horiz. % 155.49% 160.24% 146.99% 138.60% 122.89% 127.40% 100.00%
Net Worth 314,842 305,008 239,154 456,383 214,096 214,901 209,510 7.02%
  YoY % 3.22% 27.54% -47.60% 113.17% -0.37% 2.57% -
  Horiz. % 150.28% 145.58% 114.15% 217.83% 102.19% 102.57% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,324 2,617 6,310 4,339 2,140 0 0 -
  YoY % 65.23% -58.52% 45.43% 102.68% 0.00% 0.00% -
  Horiz. % 202.01% 122.25% 294.76% 202.68% 100.00% - -
Div Payout % 34.56 % 19.84 % 37.92 % 51.83 % 21.85 % - % - % -
  YoY % 74.19% -47.68% -26.84% 137.21% 0.00% 0.00% -
  Horiz. % 158.17% 90.80% 173.55% 237.21% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 314,842 305,008 239,154 456,383 214,096 214,901 209,510 7.02%
  YoY % 3.22% 27.54% -47.60% 113.17% -0.37% 2.57% -
  Horiz. % 150.28% 145.58% 114.15% 217.83% 102.19% 102.57% 100.00%
NOSH 173,946 172,321 162,690 150,126 71,365 59,694 59,689 19.50%
  YoY % 0.94% 5.92% 8.37% 110.36% 19.55% 0.01% -
  Horiz. % 291.42% 288.69% 272.56% 251.51% 119.56% 100.01% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.32 % 3.63 % 4.84 % 2.70 % 3.53 % 3.17 % 2.18 % 7.26%
  YoY % -8.54% -25.00% 79.26% -23.51% 11.36% 45.41% -
  Horiz. % 152.29% 166.51% 222.02% 123.85% 161.93% 145.41% 100.00%
ROE 3.97 % 4.33 % 6.96 % 1.83 % 4.58 % 4.05 % 2.32 % 9.36%
  YoY % -8.31% -37.79% 280.33% -60.04% 13.09% 74.57% -
  Horiz. % 171.12% 186.64% 300.00% 78.88% 197.41% 174.57% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 201.30 210.08 206.72 206.59 388.64 479.86 372.89 -9.76%
  YoY % -4.18% 1.63% 0.06% -46.84% -19.01% 28.69% -
  Horiz. % 53.98% 56.34% 55.44% 55.40% 104.22% 128.69% 100.00%
EPS 7.19 7.66 10.23 5.58 13.73 14.57 8.14 -2.05%
  YoY % -6.14% -25.12% 83.33% -59.36% -5.77% 78.99% -
  Horiz. % 88.33% 94.10% 125.68% 68.55% 168.67% 178.99% 100.00%
DPS 2.50 1.52 3.88 2.89 3.00 0.00 0.00 -
  YoY % 64.47% -60.82% 34.26% -3.67% 0.00% 0.00% -
  Horiz. % 83.33% 50.67% 129.33% 96.33% 100.00% - -
NAPS 1.8100 1.7700 1.4700 3.0400 3.0000 3.6000 3.5100 -10.45%
  YoY % 2.26% 20.41% -51.64% 1.33% -16.67% 2.56% -
  Horiz. % 51.57% 50.43% 41.88% 86.61% 85.47% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 201.30 208.12 193.35 178.30 159.45 164.68 127.96 7.84%
  YoY % -3.28% 7.64% 8.44% 11.82% -3.18% 28.70% -
  Horiz. % 157.31% 162.64% 151.10% 139.34% 124.61% 128.70% 100.00%
EPS 7.19 7.59 9.57 4.81 5.63 5.00 2.79 17.08%
  YoY % -5.27% -20.69% 98.96% -14.56% 12.60% 79.21% -
  Horiz. % 257.71% 272.04% 343.01% 172.40% 201.79% 179.21% 100.00%
DPS 2.50 1.50 3.63 2.49 1.23 0.00 0.00 -
  YoY % 66.67% -58.68% 45.78% 102.44% 0.00% 0.00% -
  Horiz. % 203.25% 121.95% 295.12% 202.44% 100.00% - -
NAPS 1.8100 1.7535 1.3749 2.6237 1.2308 1.2354 1.2045 7.02%
  YoY % 3.22% 27.54% -47.60% 113.17% -0.37% 2.57% -
  Horiz. % 150.27% 145.58% 114.15% 217.82% 102.18% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7250 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 -
P/RPS 0.36 0.42 0.51 0.75 0.31 0.25 0.19 11.23%
  YoY % -14.29% -17.65% -32.00% 141.94% 24.00% 31.58% -
  Horiz. % 189.47% 221.05% 268.42% 394.74% 163.16% 131.58% 100.00%
P/EPS 10.08 11.49 10.27 27.62 8.88 8.38 8.48 2.92%
  YoY % -12.27% 11.88% -62.82% 211.04% 5.97% -1.18% -
  Horiz. % 118.87% 135.50% 121.11% 325.71% 104.72% 98.82% 100.00%
EY 9.92 8.70 9.74 3.62 11.26 11.94 11.79 -2.84%
  YoY % 14.02% -10.68% 169.06% -67.85% -5.70% 1.27% -
  Horiz. % 84.14% 73.79% 82.61% 30.70% 95.50% 101.27% 100.00%
DY 3.45 1.73 3.69 1.88 2.46 0.00 0.00 -
  YoY % 99.42% -53.12% 96.28% -23.58% 0.00% 0.00% -
  Horiz. % 140.24% 70.33% 150.00% 76.42% 100.00% - -
P/NAPS 0.40 0.50 0.71 0.51 0.41 0.34 0.20 12.24%
  YoY % -20.00% -29.58% 39.22% 24.39% 20.59% 70.00% -
  Horiz. % 200.00% 250.00% 355.00% 255.00% 205.00% 170.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.7600 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 -
P/RPS 0.38 0.40 0.54 0.33 0.28 0.35 0.16 15.50%
  YoY % -5.00% -25.93% 63.64% 17.86% -20.00% 118.75% -
  Horiz. % 237.50% 250.00% 337.50% 206.25% 175.00% 218.75% 100.00%
P/EPS 10.56 10.97 10.95 12.19 7.79 11.47 7.38 6.15%
  YoY % -3.74% 0.18% -10.17% 56.48% -32.08% 55.42% -
  Horiz. % 143.09% 148.64% 148.37% 165.18% 105.56% 155.42% 100.00%
EY 9.47 9.12 9.13 8.20 12.83 8.72 13.56 -5.81%
  YoY % 3.84% -0.11% 11.34% -36.09% 47.13% -35.69% -
  Horiz. % 69.84% 67.26% 67.33% 60.47% 94.62% 64.31% 100.00%
DY 3.29 1.81 3.46 4.25 2.80 0.00 0.00 -
  YoY % 81.77% -47.69% -18.59% 51.79% 0.00% 0.00% -
  Horiz. % 117.50% 64.64% 123.57% 151.79% 100.00% - -
P/NAPS 0.42 0.47 0.76 0.22 0.36 0.46 0.17 16.26%
  YoY % -10.64% -38.16% 245.45% -38.89% -21.74% 170.59% -
  Horiz. % 247.06% 276.47% 447.06% 129.41% 211.76% 270.59% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

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 THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers