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 - 173,946
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 195.32 184.85 162.42 164.55 138.36 129.42 155.91 3.82%
  YoY % 5.66% 13.81% -1.29% 18.93% 6.91% -16.99% -
  Horiz. % 125.28% 118.56% 104.18% 105.54% 88.74% 83.01% 100.00%
EPS 10.87 5.40 5.07 6.22 5.65 -3.30 1.97 32.90%
  YoY % 101.30% 6.51% -18.49% 10.09% 271.21% -267.51% -
  Horiz. % 551.78% 274.11% 257.36% 315.74% 286.80% -167.51% 100.00%
DPS 1.85 2.49 1.23 0.00 0.00 0.00 0.00 -
  YoY % -25.70% 102.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.41% 202.44% 100.00% - - - -
NAPS 1.3971 1.3570 1.2433 1.2712 1.2102 0.7218 0.4725 19.78%
  YoY % 2.96% 9.15% -2.19% 5.04% 67.66% 52.76% -
  Horiz. % 295.68% 287.20% 263.13% 269.04% 256.13% 152.76% 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.
 


 

247  239  545  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers