Highlights

[PWF] YoY TTM Result on 2014-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     7.80%    YoY -     135.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 353,760 326,444 290,939 279,745 259,142 214,424 264,381 4.97%
  YoY % 8.37% 12.20% 4.00% 7.95% 20.85% -18.90% -
  Horiz. % 133.81% 123.47% 110.05% 105.81% 98.02% 81.10% 100.00%
PBT 25,542 19,834 9,365 16,413 9,192 349 5,962 27.41%
  YoY % 28.78% 111.79% -42.94% 78.56% 2,533.81% -94.15% -
  Horiz. % 428.41% 332.67% 157.08% 275.29% 154.18% 5.85% 100.00%
Tax -8,950 -6,922 -3,358 -4,753 -3,864 -154 -1,293 38.01%
  YoY % -29.30% -106.13% 29.35% -23.01% -2,409.09% 88.09% -
  Horiz. % 692.19% 535.34% 259.71% 367.59% 298.84% 11.91% 100.00%
NP 16,592 12,912 6,007 11,660 5,328 195 4,669 23.51%
  YoY % 28.50% 114.95% -48.48% 118.84% 2,632.31% -95.82% -
  Horiz. % 355.37% 276.55% 128.66% 249.73% 114.11% 4.18% 100.00%
NP to SH 17,247 12,912 6,007 11,660 4,947 195 4,669 24.31%
  YoY % 33.57% 114.95% -48.48% 135.70% 2,436.92% -95.82% -
  Horiz. % 369.39% 276.55% 128.66% 249.73% 105.95% 4.18% 100.00%
Tax Rate 35.04 % 34.90 % 35.86 % 28.96 % 42.04 % 44.13 % 21.69 % 8.31%
  YoY % 0.40% -2.68% 23.83% -31.11% -4.74% 103.46% -
  Horiz. % 161.55% 160.90% 165.33% 133.52% 193.82% 203.46% 100.00%
Total Cost 337,168 313,532 284,932 268,085 253,814 214,229 259,712 4.44%
  YoY % 7.54% 10.04% 6.28% 5.62% 18.48% -17.51% -
  Horiz. % 129.82% 120.72% 109.71% 103.22% 97.73% 82.49% 100.00%
Net Worth 296,568 225,348 207,563 172,968 179,117 216,619 128,112 15.00%
  YoY % 31.60% 8.57% 20.00% -3.43% -17.31% 69.09% -
  Horiz. % 231.49% 175.90% 162.02% 135.01% 139.81% 169.09% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 65 3,166 6,465 0 0 0 0 -
  YoY % -97.94% -51.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.01% 48.98% 100.00% - - - -
Div Payout % 0.38 % 24.53 % 107.63 % - % - % - % - % -
  YoY % -98.45% -77.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.35% 22.79% 100.00% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 296,568 225,348 207,563 172,968 179,117 216,619 128,112 15.00%
  YoY % 31.60% 8.57% 20.00% -3.43% -17.31% 69.09% -
  Horiz. % 231.49% 175.90% 162.02% 135.01% 139.81% 169.09% 100.00%
NOSH 168,505 157,586 72,070 57,656 59,705 59,674 59,865 18.81%
  YoY % 6.93% 118.66% 25.00% -3.43% 0.05% -0.32% -
  Horiz. % 281.47% 263.23% 120.39% 96.31% 99.73% 99.68% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.69 % 3.96 % 2.06 % 4.17 % 2.06 % 0.09 % 1.77 % 17.62%
  YoY % 18.43% 92.23% -50.60% 102.43% 2,188.89% -94.92% -
  Horiz. % 264.97% 223.73% 116.38% 235.59% 116.38% 5.08% 100.00%
ROE 5.82 % 5.73 % 2.89 % 6.74 % 2.76 % 0.09 % 3.64 % 8.13%
  YoY % 1.57% 98.27% -57.12% 144.20% 2,966.67% -97.53% -
  Horiz. % 159.89% 157.42% 79.40% 185.16% 75.82% 2.47% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 209.94 207.15 403.69 485.19 434.03 359.32 441.62 -11.65%
  YoY % 1.35% -48.69% -16.80% 11.79% 20.79% -18.64% -
  Horiz. % 47.54% 46.91% 91.41% 109.87% 98.28% 81.36% 100.00%
EPS 10.24 8.19 8.33 20.22 8.29 0.33 7.80 4.64%
  YoY % 25.03% -1.68% -58.80% 143.91% 2,412.12% -95.77% -
  Horiz. % 131.28% 105.00% 106.79% 259.23% 106.28% 4.23% 100.00%
DPS 0.04 2.01 8.97 0.00 0.00 0.00 0.00 -
  YoY % -98.01% -77.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.45% 22.41% 100.00% - - - -
NAPS 1.7600 1.4300 2.8800 3.0000 3.0000 3.6300 2.1400 -3.20%
  YoY % 23.08% -50.35% -4.00% 0.00% -17.36% 69.63% -
  Horiz. % 82.24% 66.82% 134.58% 140.19% 140.19% 169.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 203.37 187.67 167.26 160.82 148.98 123.27 151.99 4.97%
  YoY % 8.37% 12.20% 4.00% 7.95% 20.86% -18.90% -
  Horiz. % 133.80% 123.48% 110.05% 105.81% 98.02% 81.10% 100.00%
EPS 9.92 7.42 3.45 6.70 2.84 0.11 2.68 24.35%
  YoY % 33.69% 115.07% -48.51% 135.92% 2,481.82% -95.90% -
  Horiz. % 370.15% 276.87% 128.73% 250.00% 105.97% 4.10% 100.00%
DPS 0.04 1.82 3.72 0.00 0.00 0.00 0.00 -
  YoY % -97.80% -51.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.08% 48.92% 100.00% - - - -
NAPS 1.7049 1.2955 1.1933 0.9944 1.0297 1.2453 0.7365 15.00%
  YoY % 31.60% 8.56% 20.00% -3.43% -17.31% 69.08% -
  Horiz. % 231.49% 175.90% 162.02% 135.02% 139.81% 169.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0100 0.7250 1.2500 1.4800 0.8400 0.4200 0.4900 -
P/RPS 0.48 0.35 0.31 0.31 0.19 0.12 0.11 27.80%
  YoY % 37.14% 12.90% 0.00% 63.16% 58.33% 9.09% -
  Horiz. % 436.36% 318.18% 281.82% 281.82% 172.73% 109.09% 100.00%
P/EPS 9.87 8.85 15.00 7.32 10.14 128.53 6.28 7.82%
  YoY % 11.53% -41.00% 104.92% -27.81% -92.11% 1,946.66% -
  Horiz. % 157.17% 140.92% 238.85% 116.56% 161.46% 2,046.66% 100.00%
EY 10.13 11.30 6.67 13.66 9.86 0.78 15.92 -7.25%
  YoY % -10.35% 69.42% -51.17% 38.54% 1,164.10% -95.10% -
  Horiz. % 63.63% 70.98% 41.90% 85.80% 61.93% 4.90% 100.00%
DY 0.04 2.77 7.18 0.00 0.00 0.00 0.00 -
  YoY % -98.56% -61.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.56% 38.58% 100.00% - - - -
P/NAPS 0.57 0.51 0.43 0.49 0.28 0.12 0.23 16.31%
  YoY % 11.76% 18.60% -12.24% 75.00% 133.33% -47.83% -
  Horiz. % 247.83% 221.74% 186.96% 213.04% 121.74% 52.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.0300 0.8750 1.2900 1.4700 0.8000 0.4350 0.5000 -
P/RPS 0.49 0.42 0.32 0.30 0.18 0.12 0.11 28.24%
  YoY % 16.67% 31.25% 6.67% 66.67% 50.00% 9.09% -
  Horiz. % 445.45% 381.82% 290.91% 272.73% 163.64% 109.09% 100.00%
P/EPS 10.06 10.68 15.48 7.27 9.66 133.12 6.41 7.79%
  YoY % -5.81% -31.01% 112.93% -24.74% -92.74% 1,976.76% -
  Horiz. % 156.94% 166.61% 241.50% 113.42% 150.70% 2,076.75% 100.00%
EY 9.94 9.36 6.46 13.76 10.36 0.75 15.60 -7.23%
  YoY % 6.20% 44.89% -53.05% 32.82% 1,281.33% -95.19% -
  Horiz. % 63.72% 60.00% 41.41% 88.21% 66.41% 4.81% 100.00%
DY 0.04 2.30 6.95 0.00 0.00 0.00 0.00 -
  YoY % -98.26% -66.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.58% 33.09% 100.00% - - - -
P/NAPS 0.59 0.61 0.45 0.49 0.27 0.12 0.23 16.98%
  YoY % -3.28% 35.56% -8.16% 81.48% 125.00% -47.83% -
  Horiz. % 256.52% 265.22% 195.65% 213.04% 117.39% 52.17% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers