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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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!

TOP ARTICLES

1. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. KLCI waves 26 - Wave 3 could have started KLCI waves
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
6. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. 顶级手套拉锯战/万年船 小股东大权利
PARTNERS & BROKERS