Highlights

[PWF] YoY TTM Result on 2016-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     12.21%    YoY -     6.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 371,356 353,353 339,755 321,537 282,524 286,234 240,668 7.49%
  YoY % 5.09% 4.00% 5.67% 13.81% -1.30% 18.93% -
  Horiz. % 154.30% 146.82% 141.17% 133.60% 117.39% 118.93% 100.00%
PBT 20,702 16,292 27,266 14,382 12,653 17,410 11,167 10.83%
  YoY % 27.07% -40.25% 89.58% 13.66% -27.32% 55.91% -
  Horiz. % 185.39% 145.89% 244.17% 128.79% 113.31% 155.91% 100.00%
Tax -7,355 -5,886 -9,013 -4,988 -3,841 -6,213 -1,347 32.68%
  YoY % -24.96% 34.69% -80.69% -29.86% 38.18% -361.25% -
  Horiz. % 546.03% 436.97% 669.12% 370.30% 285.15% 461.25% 100.00%
NP 13,347 10,406 18,253 9,394 8,812 11,197 9,820 5.25%
  YoY % 28.26% -42.99% 94.30% 6.60% -21.30% 14.02% -
  Horiz. % 135.92% 105.97% 185.88% 95.66% 89.74% 114.02% 100.00%
NP to SH 14,096 10,665 18,908 9,394 8,812 10,816 9,820 6.21%
  YoY % 32.17% -43.60% 101.28% 6.60% -18.53% 10.14% -
  Horiz. % 143.54% 108.60% 192.55% 95.66% 89.74% 110.14% 100.00%
Tax Rate 35.53 % 36.13 % 33.06 % 34.68 % 30.36 % 35.69 % 12.06 % 19.72%
  YoY % -1.66% 9.29% -4.67% 14.23% -14.93% 195.94% -
  Horiz. % 294.61% 299.59% 274.13% 287.56% 251.74% 295.94% 100.00%
Total Cost 358,009 342,947 321,502 312,143 273,712 275,037 230,848 7.58%
  YoY % 4.39% 6.67% 3.00% 14.04% -0.48% 19.14% -
  Horiz. % 155.08% 148.56% 139.27% 135.22% 118.57% 119.14% 100.00%
Net Worth 314,842 303,445 243,018 236,046 216,266 221,125 210,506 6.94%
  YoY % 3.76% 24.86% 2.95% 9.15% -2.20% 5.04% -
  Horiz. % 149.56% 144.15% 115.44% 112.13% 102.74% 105.04% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 6,064 2,584 3,216 4,339 2,140 0 0 -
  YoY % 134.61% -19.65% -25.87% 102.68% 0.00% 0.00% -
  Horiz. % 283.25% 120.73% 150.25% 202.68% 100.00% - -
Div Payout % 43.02 % 24.24 % 17.01 % 46.19 % 24.30 % - % - % -
  YoY % 77.48% 42.50% -63.17% 90.08% 0.00% 0.00% -
  Horiz. % 177.04% 99.75% 70.00% 190.08% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 314,842 303,445 243,018 236,046 216,266 221,125 210,506 6.94%
  YoY % 3.76% 24.86% 2.95% 9.15% -2.20% 5.04% -
  Horiz. % 149.56% 144.15% 115.44% 112.13% 102.74% 105.04% 100.00%
NOSH 173,946 172,412 163,099 156,322 72,088 59,602 59,633 19.52%
  YoY % 0.89% 5.71% 4.34% 116.85% 20.95% -0.05% -
  Horiz. % 291.69% 289.12% 273.50% 262.14% 120.89% 99.95% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.59 % 2.94 % 5.37 % 2.92 % 3.12 % 3.91 % 4.08 % -2.11%
  YoY % 22.11% -45.25% 83.90% -6.41% -20.20% -4.17% -
  Horiz. % 87.99% 72.06% 131.62% 71.57% 76.47% 95.83% 100.00%
ROE 4.48 % 3.51 % 7.78 % 3.98 % 4.07 % 4.89 % 4.66 % -0.65%
  YoY % 27.64% -54.88% 95.48% -2.21% -16.77% 4.94% -
  Horiz. % 96.14% 75.32% 166.95% 85.41% 87.34% 104.94% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 213.49 204.95 208.31 205.69 391.91 480.24 403.58 -10.06%
  YoY % 4.17% -1.61% 1.27% -47.52% -18.39% 18.99% -
  Horiz. % 52.90% 50.78% 51.62% 50.97% 97.11% 118.99% 100.00%
EPS 8.10 6.19 11.59 6.01 12.22 18.15 16.47 -11.15%
  YoY % 30.86% -46.59% 92.85% -50.82% -32.67% 10.20% -
  Horiz. % 49.18% 37.58% 70.37% 36.49% 74.20% 110.20% 100.00%
DPS 3.50 1.50 1.97 2.78 2.97 0.00 0.00 -
  YoY % 133.33% -23.86% -29.14% -6.40% 0.00% 0.00% -
  Horiz. % 117.85% 50.51% 66.33% 93.60% 100.00% - -
NAPS 1.8100 1.7600 1.4900 1.5100 3.0000 3.7100 3.5300 -10.53%
  YoY % 2.84% 18.12% -1.32% -49.67% -19.14% 5.10% -
  Horiz. % 51.27% 49.86% 42.21% 42.78% 84.99% 105.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 213.49 203.14 195.32 184.85 162.42 164.55 138.36 7.49%
  YoY % 5.10% 4.00% 5.66% 13.81% -1.29% 18.93% -
  Horiz. % 154.30% 146.82% 141.17% 133.60% 117.39% 118.93% 100.00%
EPS 8.10 6.13 10.87 5.40 5.07 6.22 5.65 6.18%
  YoY % 32.14% -43.61% 101.30% 6.51% -18.49% 10.09% -
  Horiz. % 143.36% 108.50% 192.39% 95.58% 89.73% 110.09% 100.00%
DPS 3.50 1.49 1.85 2.49 1.23 0.00 0.00 -
  YoY % 134.90% -19.46% -25.70% 102.44% 0.00% 0.00% -
  Horiz. % 284.55% 121.14% 150.41% 202.44% 100.00% - -
NAPS 1.8100 1.7445 1.3971 1.3570 1.2433 1.2712 1.2102 6.94%
  YoY % 3.75% 24.87% 2.96% 9.15% -2.19% 5.04% -
  Horiz. % 149.56% 144.15% 115.44% 112.13% 102.74% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7250 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 -
P/RPS 0.34 0.39 0.53 0.36 0.29 0.35 0.16 13.38%
  YoY % -12.82% -26.42% 47.22% 24.14% -17.14% 118.75% -
  Horiz. % 212.50% 243.75% 331.25% 225.00% 181.25% 218.75% 100.00%
P/EPS 8.95 12.77 9.49 12.31 9.41 9.37 3.86 15.04%
  YoY % -29.91% 34.56% -22.91% 30.82% 0.43% 142.75% -
  Horiz. % 231.87% 330.83% 245.85% 318.91% 243.78% 242.75% 100.00%
EY 11.18 7.83 10.54 8.12 10.63 10.67 25.93 -13.08%
  YoY % 42.78% -25.71% 29.80% -23.61% -0.37% -58.85% -
  Horiz. % 43.12% 30.20% 40.65% 31.32% 40.99% 41.15% 100.00%
DY 4.83 1.90 1.79 3.75 2.58 0.00 0.00 -
  YoY % 154.21% 6.15% -52.27% 45.35% 0.00% 0.00% -
  Horiz. % 187.21% 73.64% 69.38% 145.35% 100.00% - -
P/NAPS 0.40 0.45 0.74 0.49 0.38 0.46 0.18 14.23%
  YoY % -11.11% -39.19% 51.02% 28.95% -17.39% 155.56% -
  Horiz. % 222.22% 250.00% 411.11% 272.22% 211.11% 255.56% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.7150 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 -
P/RPS 0.33 0.36 0.49 0.37 0.33 0.33 0.19 9.63%
  YoY % -8.33% -26.53% 32.43% 12.12% 0.00% 73.68% -
  Horiz. % 173.68% 189.47% 257.89% 194.74% 173.68% 173.68% 100.00%
P/EPS 8.82 11.96 8.88 12.65 10.55 8.65 4.55 11.66%
  YoY % -26.25% 34.68% -29.80% 19.91% 21.97% 90.11% -
  Horiz. % 193.85% 262.86% 195.16% 278.02% 231.87% 190.11% 100.00%
EY 11.33 8.36 11.26 7.91 9.48 11.56 21.96 -10.44%
  YoY % 35.53% -25.75% 42.35% -16.56% -17.99% -47.36% -
  Horiz. % 51.59% 38.07% 51.28% 36.02% 43.17% 52.64% 100.00%
DY 4.90 2.03 1.91 3.65 2.30 0.00 0.00 -
  YoY % 141.38% 6.28% -47.67% 58.70% 0.00% 0.00% -
  Horiz. % 213.04% 88.26% 83.04% 158.70% 100.00% - -
P/NAPS 0.40 0.42 0.69 0.50 0.43 0.42 0.21 11.33%
  YoY % -4.76% -39.13% 38.00% 16.28% 2.38% 100.00% -
  Horiz. % 190.48% 200.00% 328.57% 238.10% 204.76% 200.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

208  814  465  602 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.065 
 KANGER 0.26-0.05 
 PASUKGB 0.085-0.04 
 XOX 0.18-0.005 
 BINTAI 0.74-0.035 
 IRIS 0.28-0.04 
 SOLUTN 0.70+0.01 
 VSOLAR 0.04-0.005 
 MUIIND 0.145+0.02 
 PHB 0.0250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS