Highlights

[PWF] YoY TTM Result on 2015-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -10.08%    YoY -     -18.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 353,353 339,755 321,537 282,524 286,234 240,668 225,125 7.80%
  YoY % 4.00% 5.67% 13.81% -1.30% 18.93% 6.90% -
  Horiz. % 156.96% 150.92% 142.83% 125.50% 127.14% 106.90% 100.00%
PBT 16,292 27,266 14,382 12,653 17,410 11,167 -4,597 -
  YoY % -40.25% 89.58% 13.66% -27.32% 55.91% 342.92% -
  Horiz. % -354.41% -593.13% -312.86% -275.24% -378.73% -242.92% 100.00%
Tax -5,886 -9,013 -4,988 -3,841 -6,213 -1,347 -1,141 31.43%
  YoY % 34.69% -80.69% -29.86% 38.18% -361.25% -18.05% -
  Horiz. % 515.86% 789.92% 437.16% 336.63% 544.52% 118.05% 100.00%
NP 10,406 18,253 9,394 8,812 11,197 9,820 -5,738 -
  YoY % -42.99% 94.30% 6.60% -21.30% 14.02% 271.14% -
  Horiz. % -181.35% -318.11% -163.72% -153.57% -195.14% -171.14% 100.00%
NP to SH 10,665 18,908 9,394 8,812 10,816 9,820 -5,738 -
  YoY % -43.60% 101.28% 6.60% -18.53% 10.14% 271.14% -
  Horiz. % -185.87% -329.52% -163.72% -153.57% -188.50% -171.14% 100.00%
Tax Rate 36.13 % 33.06 % 34.68 % 30.36 % 35.69 % 12.06 % - % -
  YoY % 9.29% -4.67% 14.23% -14.93% 195.94% 0.00% -
  Horiz. % 299.59% 274.13% 287.56% 251.74% 295.94% 100.00% -
Total Cost 342,947 321,502 312,143 273,712 275,037 230,848 230,863 6.82%
  YoY % 6.67% 3.00% 14.04% -0.48% 19.14% -0.01% -
  Horiz. % 148.55% 139.26% 135.21% 118.56% 119.13% 99.99% 100.00%
Net Worth 303,445 243,018 236,046 216,266 221,125 210,506 125,548 15.84%
  YoY % 24.86% 2.95% 9.15% -2.20% 5.04% 67.67% -
  Horiz. % 241.70% 193.57% 188.01% 172.26% 176.13% 167.67% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,584 3,216 4,339 2,140 0 0 0 -
  YoY % -19.65% -25.87% 102.68% 0.00% 0.00% 0.00% -
  Horiz. % 120.73% 150.25% 202.68% 100.00% - - -
Div Payout % 24.24 % 17.01 % 46.19 % 24.30 % - % - % - % -
  YoY % 42.50% -63.17% 90.08% 0.00% 0.00% 0.00% -
  Horiz. % 99.75% 70.00% 190.08% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 303,445 243,018 236,046 216,266 221,125 210,506 125,548 15.84%
  YoY % 24.86% 2.95% 9.15% -2.20% 5.04% 67.67% -
  Horiz. % 241.70% 193.57% 188.01% 172.26% 176.13% 167.67% 100.00%
NOSH 172,412 163,099 156,322 72,088 59,602 59,633 59,784 19.30%
  YoY % 5.71% 4.34% 116.85% 20.95% -0.05% -0.25% -
  Horiz. % 288.39% 272.81% 261.47% 120.58% 99.69% 99.75% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.94 % 5.37 % 2.92 % 3.12 % 3.91 % 4.08 % -2.55 % -
  YoY % -45.25% 83.90% -6.41% -20.20% -4.17% 260.00% -
  Horiz. % -115.29% -210.59% -114.51% -122.35% -153.33% -160.00% 100.00%
ROE 3.51 % 7.78 % 3.98 % 4.07 % 4.89 % 4.66 % -4.57 % -
  YoY % -54.88% 95.48% -2.21% -16.77% 4.94% 201.97% -
  Horiz. % -76.81% -170.24% -87.09% -89.06% -107.00% -101.97% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 204.95 208.31 205.69 391.91 480.24 403.58 376.56 -9.64%
  YoY % -1.61% 1.27% -47.52% -18.39% 18.99% 7.18% -
  Horiz. % 54.43% 55.32% 54.62% 104.08% 127.53% 107.18% 100.00%
EPS 6.19 11.59 6.01 12.22 18.15 16.47 -9.60 -
  YoY % -46.59% 92.85% -50.82% -32.67% 10.20% 271.56% -
  Horiz. % -64.48% -120.73% -62.60% -127.29% -189.06% -171.56% 100.00%
DPS 1.50 1.97 2.78 2.97 0.00 0.00 0.00 -
  YoY % -23.86% -29.14% -6.40% 0.00% 0.00% 0.00% -
  Horiz. % 50.51% 66.33% 93.60% 100.00% - - -
NAPS 1.7600 1.4900 1.5100 3.0000 3.7100 3.5300 2.1000 -2.90%
  YoY % 18.12% -1.32% -49.67% -19.14% 5.10% 68.10% -
  Horiz. % 83.81% 70.95% 71.90% 142.86% 176.67% 168.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 203.14 195.32 184.85 162.42 164.55 138.36 129.42 7.80%
  YoY % 4.00% 5.66% 13.81% -1.29% 18.93% 6.91% -
  Horiz. % 156.96% 150.92% 142.83% 125.50% 127.14% 106.91% 100.00%
EPS 6.13 10.87 5.40 5.07 6.22 5.65 -3.30 -
  YoY % -43.61% 101.30% 6.51% -18.49% 10.09% 271.21% -
  Horiz. % -185.76% -329.39% -163.64% -153.64% -188.48% -171.21% 100.00%
DPS 1.49 1.85 2.49 1.23 0.00 0.00 0.00 -
  YoY % -19.46% -25.70% 102.44% 0.00% 0.00% 0.00% -
  Horiz. % 121.14% 150.41% 202.44% 100.00% - - -
NAPS 1.7445 1.3971 1.3570 1.2433 1.2712 1.2102 0.7218 15.84%
  YoY % 24.87% 2.96% 9.15% -2.19% 5.04% 67.66% -
  Horiz. % 241.69% 193.56% 188.00% 172.25% 176.12% 167.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 -
P/RPS 0.39 0.53 0.36 0.29 0.35 0.16 0.12 21.70%
  YoY % -26.42% 47.22% 24.14% -17.14% 118.75% 33.33% -
  Horiz. % 325.00% 441.67% 300.00% 241.67% 291.67% 133.33% 100.00%
P/EPS 12.77 9.49 12.31 9.41 9.37 3.86 -4.58 -
  YoY % 34.56% -22.91% 30.82% 0.43% 142.75% 184.28% -
  Horiz. % -278.82% -207.21% -268.78% -205.46% -204.59% -84.28% 100.00%
EY 7.83 10.54 8.12 10.63 10.67 25.93 -21.81 -
  YoY % -25.71% 29.80% -23.61% -0.37% -58.85% 218.89% -
  Horiz. % -35.90% -48.33% -37.23% -48.74% -48.92% -118.89% 100.00%
DY 1.90 1.79 3.75 2.58 0.00 0.00 0.00 -
  YoY % 6.15% -52.27% 45.35% 0.00% 0.00% 0.00% -
  Horiz. % 73.64% 69.38% 145.35% 100.00% - - -
P/NAPS 0.45 0.74 0.49 0.38 0.46 0.18 0.21 13.54%
  YoY % -39.19% 51.02% 28.95% -17.39% 155.56% -14.29% -
  Horiz. % 214.29% 352.38% 233.33% 180.95% 219.05% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 -
P/RPS 0.36 0.49 0.37 0.33 0.33 0.19 0.13 18.49%
  YoY % -26.53% 32.43% 12.12% 0.00% 73.68% 46.15% -
  Horiz. % 276.92% 376.92% 284.62% 253.85% 253.85% 146.15% 100.00%
P/EPS 11.96 8.88 12.65 10.55 8.65 4.55 -5.00 -
  YoY % 34.68% -29.80% 19.91% 21.97% 90.11% 191.00% -
  Horiz. % -239.20% -177.60% -253.00% -211.00% -173.00% -91.00% 100.00%
EY 8.36 11.26 7.91 9.48 11.56 21.96 -20.00 -
  YoY % -25.75% 42.35% -16.56% -17.99% -47.36% 209.80% -
  Horiz. % -41.80% -56.30% -39.55% -47.40% -57.80% -109.80% 100.00%
DY 2.03 1.91 3.65 2.30 0.00 0.00 0.00 -
  YoY % 6.28% -47.67% 58.70% 0.00% 0.00% 0.00% -
  Horiz. % 88.26% 83.04% 158.70% 100.00% - - -
P/NAPS 0.42 0.69 0.50 0.43 0.42 0.21 0.23 10.55%
  YoY % -39.13% 38.00% 16.28% 2.38% 100.00% -8.70% -
  Horiz. % 182.61% 300.00% 217.39% 186.96% 182.61% 91.30% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers