Highlights

[PWF] YoY TTM Result on 2013-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -49.62%    YoY -     2,436.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 326,444 290,939 279,745 259,142 214,424 264,381 265,949 3.47%
  YoY % 12.20% 4.00% 7.95% 20.85% -18.90% -0.59% -
  Horiz. % 122.75% 109.40% 105.19% 97.44% 80.63% 99.41% 100.00%
PBT 19,834 9,365 16,413 9,192 349 5,962 7,053 18.79%
  YoY % 111.79% -42.94% 78.56% 2,533.81% -94.15% -15.47% -
  Horiz. % 281.21% 132.78% 232.71% 130.33% 4.95% 84.53% 100.00%
Tax -6,922 -3,358 -4,753 -3,864 -154 -1,293 -6,945 -0.06%
  YoY % -106.13% 29.35% -23.01% -2,409.09% 88.09% 81.38% -
  Horiz. % 99.67% 48.35% 68.44% 55.64% 2.22% 18.62% 100.00%
NP 12,912 6,007 11,660 5,328 195 4,669 108 121.79%
  YoY % 114.95% -48.48% 118.84% 2,632.31% -95.82% 4,223.15% -
  Horiz. % 11,955.56% 5,562.04% 10,796.30% 4,933.33% 180.56% 4,323.15% 100.00%
NP to SH 12,912 6,007 11,660 4,947 195 4,669 108 121.79%
  YoY % 114.95% -48.48% 135.70% 2,436.92% -95.82% 4,223.15% -
  Horiz. % 11,955.56% 5,562.04% 10,796.30% 4,580.56% 180.56% 4,323.15% 100.00%
Tax Rate 34.90 % 35.86 % 28.96 % 42.04 % 44.13 % 21.69 % 98.47 % -15.86%
  YoY % -2.68% 23.83% -31.11% -4.74% 103.46% -77.97% -
  Horiz. % 35.44% 36.42% 29.41% 42.69% 44.82% 22.03% 100.00%
Total Cost 313,532 284,932 268,085 253,814 214,229 259,712 265,841 2.79%
  YoY % 10.04% 6.28% 5.62% 18.48% -17.51% -2.31% -
  Horiz. % 117.94% 107.18% 100.84% 95.48% 80.59% 97.69% 100.00%
Net Worth 225,348 207,563 172,968 179,117 216,619 128,112 127,763 9.91%
  YoY % 8.57% 20.00% -3.43% -17.31% 69.09% 0.27% -
  Horiz. % 176.38% 162.46% 135.38% 140.19% 169.55% 100.27% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,166 6,465 0 0 0 0 0 -
  YoY % -51.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.98% 100.00% - - - - -
Div Payout % 24.53 % 107.63 % - % - % - % - % - % -
  YoY % -77.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.79% 100.00% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 225,348 207,563 172,968 179,117 216,619 128,112 127,763 9.91%
  YoY % 8.57% 20.00% -3.43% -17.31% 69.09% 0.27% -
  Horiz. % 176.38% 162.46% 135.38% 140.19% 169.55% 100.27% 100.00%
NOSH 157,586 72,070 57,656 59,705 59,674 59,865 60,839 17.17%
  YoY % 118.66% 25.00% -3.43% 0.05% -0.32% -1.60% -
  Horiz. % 259.02% 118.46% 94.77% 98.14% 98.09% 98.40% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.96 % 2.06 % 4.17 % 2.06 % 0.09 % 1.77 % 0.04 % 114.93%
  YoY % 92.23% -50.60% 102.43% 2,188.89% -94.92% 4,325.00% -
  Horiz. % 9,900.00% 5,150.00% 10,425.00% 5,150.00% 225.00% 4,425.00% 100.00%
ROE 5.73 % 2.89 % 6.74 % 2.76 % 0.09 % 3.64 % 0.08 % 103.66%
  YoY % 98.27% -57.12% 144.20% 2,966.67% -97.53% 4,450.00% -
  Horiz. % 7,162.50% 3,612.50% 8,425.00% 3,450.00% 112.50% 4,550.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 207.15 403.69 485.19 434.03 359.32 441.62 437.13 -11.69%
  YoY % -48.69% -16.80% 11.79% 20.79% -18.64% 1.03% -
  Horiz. % 47.39% 92.35% 110.99% 99.29% 82.20% 101.03% 100.00%
EPS 8.19 8.33 20.22 8.29 0.33 7.80 0.18 88.84%
  YoY % -1.68% -58.80% 143.91% 2,412.12% -95.77% 4,233.33% -
  Horiz. % 4,550.00% 4,627.78% 11,233.33% 4,605.56% 183.33% 4,333.33% 100.00%
DPS 2.01 8.97 0.00 0.00 0.00 0.00 0.00 -
  YoY % -77.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.41% 100.00% - - - - -
NAPS 1.4300 2.8800 3.0000 3.0000 3.6300 2.1400 2.1000 -6.20%
  YoY % -50.35% -4.00% 0.00% -17.36% 69.63% 1.90% -
  Horiz. % 68.10% 137.14% 142.86% 142.86% 172.86% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 187.67 167.26 160.82 148.98 123.27 151.99 152.89 3.47%
  YoY % 12.20% 4.00% 7.95% 20.86% -18.90% -0.59% -
  Horiz. % 122.75% 109.40% 105.19% 97.44% 80.63% 99.41% 100.00%
EPS 7.42 3.45 6.70 2.84 0.11 2.68 0.06 123.04%
  YoY % 115.07% -48.51% 135.92% 2,481.82% -95.90% 4,366.67% -
  Horiz. % 12,366.67% 5,750.00% 11,166.67% 4,733.33% 183.33% 4,466.67% 100.00%
DPS 1.82 3.72 0.00 0.00 0.00 0.00 0.00 -
  YoY % -51.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.92% 100.00% - - - - -
NAPS 1.2955 1.1933 0.9944 1.0297 1.2453 0.7365 0.7345 9.91%
  YoY % 8.56% 20.00% -3.43% -17.31% 69.08% 0.27% -
  Horiz. % 176.38% 162.46% 135.38% 140.19% 169.54% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7250 1.2500 1.4800 0.8400 0.4200 0.4900 0.5100 -
P/RPS 0.35 0.31 0.31 0.19 0.12 0.11 0.12 19.51%
  YoY % 12.90% 0.00% 63.16% 58.33% 9.09% -8.33% -
  Horiz. % 291.67% 258.33% 258.33% 158.33% 100.00% 91.67% 100.00%
P/EPS 8.85 15.00 7.32 10.14 128.53 6.28 287.30 -43.98%
  YoY % -41.00% 104.92% -27.81% -92.11% 1,946.66% -97.81% -
  Horiz. % 3.08% 5.22% 2.55% 3.53% 44.74% 2.19% 100.00%
EY 11.30 6.67 13.66 9.86 0.78 15.92 0.35 78.35%
  YoY % 69.42% -51.17% 38.54% 1,164.10% -95.10% 4,448.57% -
  Horiz. % 3,228.57% 1,905.71% 3,902.86% 2,817.14% 222.86% 4,548.57% 100.00%
DY 2.77 7.18 0.00 0.00 0.00 0.00 0.00 -
  YoY % -61.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.58% 100.00% - - - - -
P/NAPS 0.51 0.43 0.49 0.28 0.12 0.23 0.24 13.37%
  YoY % 18.60% -12.24% 75.00% 133.33% -47.83% -4.17% -
  Horiz. % 212.50% 179.17% 204.17% 116.67% 50.00% 95.83% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.8750 1.2900 1.4700 0.8000 0.4350 0.5000 0.4700 -
P/RPS 0.42 0.32 0.30 0.18 0.12 0.11 0.11 24.99%
  YoY % 31.25% 6.67% 66.67% 50.00% 9.09% 0.00% -
  Horiz. % 381.82% 290.91% 272.73% 163.64% 109.09% 100.00% 100.00%
P/EPS 10.68 15.48 7.27 9.66 133.12 6.41 264.77 -41.41%
  YoY % -31.01% 112.93% -24.74% -92.74% 1,976.76% -97.58% -
  Horiz. % 4.03% 5.85% 2.75% 3.65% 50.28% 2.42% 100.00%
EY 9.36 6.46 13.76 10.36 0.75 15.60 0.38 70.49%
  YoY % 44.89% -53.05% 32.82% 1,281.33% -95.19% 4,005.26% -
  Horiz. % 2,463.16% 1,700.00% 3,621.05% 2,726.32% 197.37% 4,105.26% 100.00%
DY 2.30 6.95 0.00 0.00 0.00 0.00 0.00 -
  YoY % -66.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.09% 100.00% - - - - -
P/NAPS 0.61 0.45 0.49 0.27 0.12 0.23 0.22 18.51%
  YoY % 35.56% -8.16% 81.48% 125.00% -47.83% 4.55% -
  Horiz. % 277.27% 204.55% 222.73% 122.73% 54.55% 104.55% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers