Highlights

[PWF] YoY TTM Result on 2014-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     24.39%    YoY -     10.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 339,755 321,537 282,524 286,234 240,668 225,125 271,191 3.82%
  YoY % 5.67% 13.81% -1.30% 18.93% 6.90% -16.99% -
  Horiz. % 125.28% 118.56% 104.18% 105.55% 88.74% 83.01% 100.00%
PBT 27,266 14,382 12,653 17,410 11,167 -4,597 8,072 22.47%
  YoY % 89.58% 13.66% -27.32% 55.91% 342.92% -156.95% -
  Horiz. % 337.78% 178.17% 156.75% 215.68% 138.34% -56.95% 100.00%
Tax -9,013 -4,988 -3,841 -6,213 -1,347 -1,141 -4,648 11.66%
  YoY % -80.69% -29.86% 38.18% -361.25% -18.05% 75.45% -
  Horiz. % 193.91% 107.31% 82.64% 133.67% 28.98% 24.55% 100.00%
NP 18,253 9,394 8,812 11,197 9,820 -5,738 3,424 32.14%
  YoY % 94.30% 6.60% -21.30% 14.02% 271.14% -267.58% -
  Horiz. % 533.09% 274.36% 257.36% 327.02% 286.80% -167.58% 100.00%
NP to SH 18,908 9,394 8,812 10,816 9,820 -5,738 3,424 32.91%
  YoY % 101.28% 6.60% -18.53% 10.14% 271.14% -267.58% -
  Horiz. % 552.22% 274.36% 257.36% 315.89% 286.80% -167.58% 100.00%
Tax Rate 33.06 % 34.68 % 30.36 % 35.69 % 12.06 % - % 57.58 % -8.83%
  YoY % -4.67% 14.23% -14.93% 195.94% 0.00% 0.00% -
  Horiz. % 57.42% 60.23% 52.73% 61.98% 20.94% 0.00% 100.00%
Total Cost 321,502 312,143 273,712 275,037 230,848 230,863 267,767 3.09%
  YoY % 3.00% 14.04% -0.48% 19.14% -0.01% -13.78% -
  Horiz. % 120.07% 116.57% 102.22% 102.72% 86.21% 86.22% 100.00%
Net Worth 243,018 236,046 216,266 221,125 210,506 125,548 82,181 19.79%
  YoY % 2.95% 9.15% -2.20% 5.04% 67.67% 52.77% -
  Horiz. % 295.71% 287.22% 263.16% 269.07% 256.15% 152.77% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,216 4,339 2,140 0 0 0 0 -
  YoY % -25.87% 102.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.25% 202.68% 100.00% - - - -
Div Payout % 17.01 % 46.19 % 24.30 % - % - % - % - % -
  YoY % -63.17% 90.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 190.08% 100.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 243,018 236,046 216,266 221,125 210,506 125,548 82,181 19.79%
  YoY % 2.95% 9.15% -2.20% 5.04% 67.67% 52.77% -
  Horiz. % 295.71% 287.22% 263.16% 269.07% 256.15% 152.77% 100.00%
NOSH 163,099 156,322 72,088 59,602 59,633 59,784 41,090 25.80%
  YoY % 4.34% 116.85% 20.95% -0.05% -0.25% 45.49% -
  Horiz. % 396.92% 380.43% 175.44% 145.05% 145.13% 145.49% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.37 % 2.92 % 3.12 % 3.91 % 4.08 % -2.55 % 1.26 % 27.30%
  YoY % 83.90% -6.41% -20.20% -4.17% 260.00% -302.38% -
  Horiz. % 426.19% 231.75% 247.62% 310.32% 323.81% -202.38% 100.00%
ROE 7.78 % 3.98 % 4.07 % 4.89 % 4.66 % -4.57 % 4.17 % 10.94%
  YoY % 95.48% -2.21% -16.77% 4.94% 201.97% -209.59% -
  Horiz. % 186.57% 95.44% 97.60% 117.27% 111.75% -109.59% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 208.31 205.69 391.91 480.24 403.58 376.56 659.98 -17.47%
  YoY % 1.27% -47.52% -18.39% 18.99% 7.18% -42.94% -
  Horiz. % 31.56% 31.17% 59.38% 72.77% 61.15% 57.06% 100.00%
EPS 11.59 6.01 12.22 18.15 16.47 -9.60 8.33 5.65%
  YoY % 92.85% -50.82% -32.67% 10.20% 271.56% -215.25% -
  Horiz. % 139.14% 72.15% 146.70% 217.89% 197.72% -115.25% 100.00%
DPS 1.97 2.78 2.97 0.00 0.00 0.00 0.00 -
  YoY % -29.14% -6.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.33% 93.60% 100.00% - - - -
NAPS 1.4900 1.5100 3.0000 3.7100 3.5300 2.1000 2.0000 -4.78%
  YoY % -1.32% -49.67% -19.14% 5.10% 68.10% 5.00% -
  Horiz. % 74.50% 75.50% 150.00% 185.50% 176.50% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 181.35 171.63 150.80 152.78 128.46 120.17 144.75 3.82%
  YoY % 5.66% 13.81% -1.30% 18.93% 6.90% -16.98% -
  Horiz. % 125.28% 118.57% 104.18% 105.55% 88.75% 83.02% 100.00%
EPS 10.09 5.01 4.70 5.77 5.24 -3.06 1.83 32.88%
  YoY % 101.40% 6.60% -18.54% 10.11% 271.24% -267.21% -
  Horiz. % 551.37% 273.77% 256.83% 315.30% 286.34% -167.21% 100.00%
DPS 1.72 2.32 1.14 0.00 0.00 0.00 0.00 -
  YoY % -25.86% 103.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.88% 203.51% 100.00% - - - -
NAPS 1.2972 1.2600 1.1544 1.1803 1.1236 0.6701 0.4387 19.78%
  YoY % 2.95% 9.15% -2.19% 5.05% 67.68% 52.75% -
  Horiz. % 295.69% 287.21% 263.14% 269.04% 256.12% 152.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 0.4500 -
P/RPS 0.53 0.36 0.29 0.35 0.16 0.12 0.07 40.09%
  YoY % 47.22% 24.14% -17.14% 118.75% 33.33% 71.43% -
  Horiz. % 757.14% 514.29% 414.29% 500.00% 228.57% 171.43% 100.00%
P/EPS 9.49 12.31 9.41 9.37 3.86 -4.58 5.40 9.84%
  YoY % -22.91% 30.82% 0.43% 142.75% 184.28% -184.81% -
  Horiz. % 175.74% 227.96% 174.26% 173.52% 71.48% -84.81% 100.00%
EY 10.54 8.12 10.63 10.67 25.93 -21.81 18.52 -8.96%
  YoY % 29.80% -23.61% -0.37% -58.85% 218.89% -217.76% -
  Horiz. % 56.91% 43.84% 57.40% 57.61% 140.01% -117.76% 100.00%
DY 1.79 3.75 2.58 0.00 0.00 0.00 0.00 -
  YoY % -52.27% 45.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.38% 145.35% 100.00% - - - -
P/NAPS 0.74 0.49 0.38 0.46 0.18 0.21 0.23 21.48%
  YoY % 51.02% 28.95% -17.39% 155.56% -14.29% -8.70% -
  Horiz. % 321.74% 213.04% 165.22% 200.00% 78.26% 91.30% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 0.4200 -
P/RPS 0.49 0.37 0.33 0.33 0.19 0.13 0.06 41.86%
  YoY % 32.43% 12.12% 0.00% 73.68% 46.15% 116.67% -
  Horiz. % 816.67% 616.67% 550.00% 550.00% 316.67% 216.67% 100.00%
P/EPS 8.88 12.65 10.55 8.65 4.55 -5.00 5.04 9.89%
  YoY % -29.80% 19.91% 21.97% 90.11% 191.00% -199.21% -
  Horiz. % 176.19% 250.99% 209.33% 171.63% 90.28% -99.21% 100.00%
EY 11.26 7.91 9.48 11.56 21.96 -20.00 19.84 -9.00%
  YoY % 42.35% -16.56% -17.99% -47.36% 209.80% -200.81% -
  Horiz. % 56.75% 39.87% 47.78% 58.27% 110.69% -100.81% 100.00%
DY 1.91 3.65 2.30 0.00 0.00 0.00 0.00 -
  YoY % -47.67% 58.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.04% 158.70% 100.00% - - - -
P/NAPS 0.69 0.50 0.43 0.42 0.21 0.23 0.21 21.91%
  YoY % 38.00% 16.28% 2.38% 100.00% -8.70% 9.52% -
  Horiz. % 328.57% 238.10% 204.76% 200.00% 100.00% 109.52% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS