Highlights

[PWF] YoY TTM Result on 2013-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     102.22%    YoY -     271.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 321,537 282,524 286,234 240,668 225,125 271,191 266,999 3.14%
  YoY % 13.81% -1.30% 18.93% 6.90% -16.99% 1.57% -
  Horiz. % 120.43% 105.81% 107.20% 90.14% 84.32% 101.57% 100.00%
PBT 14,382 12,653 17,410 11,167 -4,597 8,072 5,567 17.12%
  YoY % 13.66% -27.32% 55.91% 342.92% -156.95% 45.00% -
  Horiz. % 258.34% 227.29% 312.74% 200.59% -82.58% 145.00% 100.00%
Tax -4,988 -3,841 -6,213 -1,347 -1,141 -4,648 -4,001 3.74%
  YoY % -29.86% 38.18% -361.25% -18.05% 75.45% -16.17% -
  Horiz. % 124.67% 96.00% 155.29% 33.67% 28.52% 116.17% 100.00%
NP 9,394 8,812 11,197 9,820 -5,738 3,424 1,566 34.76%
  YoY % 6.60% -21.30% 14.02% 271.14% -267.58% 118.65% -
  Horiz. % 599.87% 562.71% 715.01% 627.08% -366.41% 218.65% 100.00%
NP to SH 9,394 8,812 10,816 9,820 -5,738 3,424 1,591 34.40%
  YoY % 6.60% -18.53% 10.14% 271.14% -267.58% 115.21% -
  Horiz. % 590.45% 553.87% 679.82% 617.22% -360.65% 215.21% 100.00%
Tax Rate 34.68 % 30.36 % 35.69 % 12.06 % - % 57.58 % 71.87 % -11.43%
  YoY % 14.23% -14.93% 195.94% 0.00% 0.00% -19.88% -
  Horiz. % 48.25% 42.24% 49.66% 16.78% 0.00% 80.12% 100.00%
Total Cost 312,143 273,712 275,037 230,848 230,863 267,767 265,433 2.74%
  YoY % 14.04% -0.48% 19.14% -0.01% -13.78% 0.88% -
  Horiz. % 117.60% 103.12% 103.62% 86.97% 86.98% 100.88% 100.00%
Net Worth 236,046 216,266 221,125 210,506 125,548 82,181 121,714 11.66%
  YoY % 9.15% -2.20% 5.04% 67.67% 52.77% -32.48% -
  Horiz. % 193.94% 177.68% 181.68% 172.95% 103.15% 67.52% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 % 46.19 % 24.30 % - % - % - % - % - % -
  YoY % 90.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 190.08% 100.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 236,046 216,266 221,125 210,506 125,548 82,181 121,714 11.66%
  YoY % 9.15% -2.20% 5.04% 67.67% 52.77% -32.48% -
  Horiz. % 193.94% 177.68% 181.68% 172.95% 103.15% 67.52% 100.00%
NOSH 156,322 72,088 59,602 59,633 59,784 41,090 60,857 17.01%
  YoY % 116.85% 20.95% -0.05% -0.25% 45.49% -32.48% -
  Horiz. % 256.87% 118.46% 97.94% 97.99% 98.24% 67.52% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.92 % 3.12 % 3.91 % 4.08 % -2.55 % 1.26 % 0.59 % 30.51%
  YoY % -6.41% -20.20% -4.17% 260.00% -302.38% 113.56% -
  Horiz. % 494.92% 528.81% 662.71% 691.53% -432.20% 213.56% 100.00%
ROE 3.98 % 4.07 % 4.89 % 4.66 % -4.57 % 4.17 % 1.31 % 20.33%
  YoY % -2.21% -16.77% 4.94% 201.97% -209.59% 218.32% -
  Horiz. % 303.82% 310.69% 373.28% 355.73% -348.85% 318.32% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 205.69 391.91 480.24 403.58 376.56 659.98 438.73 -11.85%
  YoY % -47.52% -18.39% 18.99% 7.18% -42.94% 50.43% -
  Horiz. % 46.88% 89.33% 109.46% 91.99% 85.83% 150.43% 100.00%
EPS 6.01 12.22 18.15 16.47 -9.60 8.33 2.61 14.90%
  YoY % -50.82% -32.67% 10.20% 271.56% -215.25% 219.16% -
  Horiz. % 230.27% 468.20% 695.40% 631.03% -367.82% 319.16% 100.00%
DPS 2.78 2.97 0.00 0.00 0.00 0.00 0.00 -
  YoY % -6.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.60% 100.00% - - - - -
NAPS 1.5100 3.0000 3.7100 3.5300 2.1000 2.0000 2.0000 -4.57%
  YoY % -49.67% -19.14% 5.10% 68.10% 5.00% 0.00% -
  Horiz. % 75.50% 150.00% 185.50% 176.50% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 184.85 162.42 164.55 138.36 129.42 155.91 153.50 3.14%
  YoY % 13.81% -1.29% 18.93% 6.91% -16.99% 1.57% -
  Horiz. % 120.42% 105.81% 107.20% 90.14% 84.31% 101.57% 100.00%
EPS 5.40 5.07 6.22 5.65 -3.30 1.97 0.91 34.52%
  YoY % 6.51% -18.49% 10.09% 271.21% -267.51% 116.48% -
  Horiz. % 593.41% 557.14% 683.52% 620.88% -362.64% 216.48% 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 1.3570 1.2433 1.2712 1.2102 0.7218 0.4725 0.6997 11.66%
  YoY % 9.15% -2.19% 5.04% 67.66% 52.76% -32.47% -
  Horiz. % 193.94% 177.69% 181.68% 172.96% 103.16% 67.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 0.4800 -
P/RPS 0.36 0.29 0.35 0.16 0.12 0.07 0.11 21.83%
  YoY % 24.14% -17.14% 118.75% 33.33% 71.43% -36.36% -
  Horiz. % 327.27% 263.64% 318.18% 145.45% 109.09% 63.64% 100.00%
P/EPS 12.31 9.41 9.37 3.86 -4.58 5.40 18.36 -6.44%
  YoY % 30.82% 0.43% 142.75% 184.28% -184.81% -70.59% -
  Horiz. % 67.05% 51.25% 51.03% 21.02% -24.95% 29.41% 100.00%
EY 8.12 10.63 10.67 25.93 -21.81 18.52 5.45 6.86%
  YoY % -23.61% -0.37% -58.85% 218.89% -217.76% 239.82% -
  Horiz. % 148.99% 195.05% 195.78% 475.78% -400.18% 339.82% 100.00%
DY 3.75 2.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % 45.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.35% 100.00% - - - - -
P/NAPS 0.49 0.38 0.46 0.18 0.21 0.23 0.24 12.62%
  YoY % 28.95% -17.39% 155.56% -14.29% -8.70% -4.17% -
  Horiz. % 204.17% 158.33% 191.67% 75.00% 87.50% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 0.4200 -
P/RPS 0.37 0.33 0.33 0.19 0.13 0.06 0.10 24.34%
  YoY % 12.12% 0.00% 73.68% 46.15% 116.67% -40.00% -
  Horiz. % 370.00% 330.00% 330.00% 190.00% 130.00% 60.00% 100.00%
P/EPS 12.65 10.55 8.65 4.55 -5.00 5.04 16.07 -3.91%
  YoY % 19.91% 21.97% 90.11% 191.00% -199.21% -68.64% -
  Horiz. % 78.72% 65.65% 53.83% 28.31% -31.11% 31.36% 100.00%
EY 7.91 9.48 11.56 21.96 -20.00 19.84 6.22 4.08%
  YoY % -16.56% -17.99% -47.36% 209.80% -200.81% 218.97% -
  Horiz. % 127.17% 152.41% 185.85% 353.05% -321.54% 318.97% 100.00%
DY 3.65 2.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 58.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.70% 100.00% - - - - -
P/NAPS 0.50 0.43 0.42 0.21 0.23 0.21 0.21 15.54%
  YoY % 16.28% 2.38% 100.00% -8.70% 9.52% 0.00% -
  Horiz. % 238.10% 204.76% 200.00% 100.00% 109.52% 100.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers