Highlights

[PWF] YoY TTM Result on 2015-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -31.83%    YoY -     -48.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 351,672 353,760 326,444 290,939 279,745 259,142 214,424 8.59%
  YoY % -0.59% 8.37% 12.20% 4.00% 7.95% 20.85% -
  Horiz. % 164.01% 164.98% 152.24% 135.68% 130.46% 120.85% 100.00%
PBT 22,116 25,542 19,834 9,365 16,413 9,192 349 99.61%
  YoY % -13.41% 28.78% 111.79% -42.94% 78.56% 2,533.81% -
  Horiz. % 6,336.96% 7,318.62% 5,683.09% 2,683.38% 4,702.87% 2,633.81% 100.00%
Tax -8,573 -8,950 -6,922 -3,358 -4,753 -3,864 -154 95.35%
  YoY % 4.21% -29.30% -106.13% 29.35% -23.01% -2,409.09% -
  Horiz. % 5,566.88% 5,811.69% 4,494.81% 2,180.52% 3,086.36% 2,509.09% 100.00%
NP 13,543 16,592 12,912 6,007 11,660 5,328 195 102.68%
  YoY % -18.38% 28.50% 114.95% -48.48% 118.84% 2,632.31% -
  Horiz. % 6,945.13% 8,508.72% 6,621.54% 3,080.51% 5,979.49% 2,732.31% 100.00%
NP to SH 13,792 17,247 12,912 6,007 11,660 4,947 195 103.29%
  YoY % -20.03% 33.57% 114.95% -48.48% 135.70% 2,436.92% -
  Horiz. % 7,072.82% 8,844.62% 6,621.54% 3,080.51% 5,979.49% 2,536.92% 100.00%
Tax Rate 38.76 % 35.04 % 34.90 % 35.86 % 28.96 % 42.04 % 44.13 % -2.14%
  YoY % 10.62% 0.40% -2.68% 23.83% -31.11% -4.74% -
  Horiz. % 87.83% 79.40% 79.08% 81.26% 65.62% 95.26% 100.00%
Total Cost 338,129 337,168 313,532 284,932 268,085 253,814 214,229 7.90%
  YoY % 0.29% 7.54% 10.04% 6.28% 5.62% 18.48% -
  Horiz. % 157.84% 157.39% 146.35% 133.00% 125.14% 118.48% 100.00%
Net Worth 303,357 296,568 225,348 207,563 172,968 179,117 216,619 5.77%
  YoY % 2.29% 31.60% 8.57% 20.00% -3.43% -17.31% -
  Horiz. % 140.04% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,170 65 3,166 6,465 0 0 0 -
  YoY % 7,835.06% -97.94% -51.02% 0.00% 0.00% 0.00% -
  Horiz. % 79.97% 1.01% 48.98% 100.00% - - -
Div Payout % 37.49 % 0.38 % 24.53 % 107.63 % - % - % - % -
  YoY % 9,765.79% -98.45% -77.21% 0.00% 0.00% 0.00% -
  Horiz. % 34.83% 0.35% 22.79% 100.00% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 303,357 296,568 225,348 207,563 172,968 179,117 216,619 5.77%
  YoY % 2.29% 31.60% 8.57% 20.00% -3.43% -17.31% -
  Horiz. % 140.04% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
NOSH 172,362 168,505 157,586 72,070 57,656 59,705 59,674 19.33%
  YoY % 2.29% 6.93% 118.66% 25.00% -3.43% 0.05% -
  Horiz. % 288.84% 282.37% 264.07% 120.77% 96.62% 100.05% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.85 % 4.69 % 3.96 % 2.06 % 4.17 % 2.06 % 0.09 % 86.96%
  YoY % -17.91% 18.43% 92.23% -50.60% 102.43% 2,188.89% -
  Horiz. % 4,277.78% 5,211.11% 4,400.00% 2,288.89% 4,633.33% 2,288.89% 100.00%
ROE 4.55 % 5.82 % 5.73 % 2.89 % 6.74 % 2.76 % 0.09 % 92.23%
  YoY % -21.82% 1.57% 98.27% -57.12% 144.20% 2,966.67% -
  Horiz. % 5,055.56% 6,466.67% 6,366.67% 3,211.11% 7,488.89% 3,066.67% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 204.03 209.94 207.15 403.69 485.19 434.03 359.32 -9.00%
  YoY % -2.82% 1.35% -48.69% -16.80% 11.79% 20.79% -
  Horiz. % 56.78% 58.43% 57.65% 112.35% 135.03% 120.79% 100.00%
EPS 8.00 10.24 8.19 8.33 20.22 8.29 0.33 70.08%
  YoY % -21.87% 25.03% -1.68% -58.80% 143.91% 2,412.12% -
  Horiz. % 2,424.24% 3,103.03% 2,481.82% 2,524.24% 6,127.27% 2,512.12% 100.00%
DPS 3.00 0.04 2.01 8.97 0.00 0.00 0.00 -
  YoY % 7,400.00% -98.01% -77.59% 0.00% 0.00% 0.00% -
  Horiz. % 33.44% 0.45% 22.41% 100.00% - - -
NAPS 1.7600 1.7600 1.4300 2.8800 3.0000 3.0000 3.6300 -11.36%
  YoY % 0.00% 23.08% -50.35% -4.00% 0.00% -17.36% -
  Horiz. % 48.48% 48.48% 39.39% 79.34% 82.64% 82.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 202.17 203.37 187.67 167.26 160.82 148.98 123.27 8.59%
  YoY % -0.59% 8.37% 12.20% 4.00% 7.95% 20.86% -
  Horiz. % 164.01% 164.98% 152.24% 135.69% 130.46% 120.86% 100.00%
EPS 7.93 9.92 7.42 3.45 6.70 2.84 0.11 103.94%
  YoY % -20.06% 33.69% 115.07% -48.51% 135.92% 2,481.82% -
  Horiz. % 7,209.09% 9,018.18% 6,745.45% 3,136.36% 6,090.91% 2,581.82% 100.00%
DPS 2.97 0.04 1.82 3.72 0.00 0.00 0.00 -
  YoY % 7,325.00% -97.80% -51.08% 0.00% 0.00% 0.00% -
  Horiz. % 79.84% 1.08% 48.92% 100.00% - - -
NAPS 1.7440 1.7049 1.2955 1.1933 0.9944 1.0297 1.2453 5.77%
  YoY % 2.29% 31.60% 8.56% 20.00% -3.43% -17.31% -
  Horiz. % 140.05% 136.91% 104.03% 95.82% 79.85% 82.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 0.4200 -
P/RPS 0.37 0.48 0.35 0.31 0.31 0.19 0.12 20.63%
  YoY % -22.92% 37.14% 12.90% 0.00% 63.16% 58.33% -
  Horiz. % 308.33% 400.00% 291.67% 258.33% 258.33% 158.33% 100.00%
P/EPS 9.31 9.87 8.85 15.00 7.32 10.14 128.53 -35.42%
  YoY % -5.67% 11.53% -41.00% 104.92% -27.81% -92.11% -
  Horiz. % 7.24% 7.68% 6.89% 11.67% 5.70% 7.89% 100.00%
EY 10.74 10.13 11.30 6.67 13.66 9.86 0.78 54.79%
  YoY % 6.02% -10.35% 69.42% -51.17% 38.54% 1,164.10% -
  Horiz. % 1,376.92% 1,298.72% 1,448.72% 855.13% 1,751.28% 1,264.10% 100.00%
DY 4.03 0.04 2.77 7.18 0.00 0.00 0.00 -
  YoY % 9,975.00% -98.56% -61.42% 0.00% 0.00% 0.00% -
  Horiz. % 56.13% 0.56% 38.58% 100.00% - - -
P/NAPS 0.42 0.57 0.51 0.43 0.49 0.28 0.12 23.21%
  YoY % -26.32% 11.76% 18.60% -12.24% 75.00% 133.33% -
  Horiz. % 350.00% 475.00% 425.00% 358.33% 408.33% 233.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 28/02/13 -
Price 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 0.4350 -
P/RPS 0.41 0.49 0.42 0.32 0.30 0.18 0.12 22.71%
  YoY % -16.33% 16.67% 31.25% 6.67% 66.67% 50.00% -
  Horiz. % 341.67% 408.33% 350.00% 266.67% 250.00% 150.00% 100.00%
P/EPS 10.56 10.06 10.68 15.48 7.27 9.66 133.12 -34.44%
  YoY % 4.97% -5.81% -31.01% 112.93% -24.74% -92.74% -
  Horiz. % 7.93% 7.56% 8.02% 11.63% 5.46% 7.26% 100.00%
EY 9.47 9.94 9.36 6.46 13.76 10.36 0.75 52.57%
  YoY % -4.73% 6.20% 44.89% -53.05% 32.82% 1,281.33% -
  Horiz. % 1,262.67% 1,325.33% 1,248.00% 861.33% 1,834.67% 1,381.33% 100.00%
DY 3.55 0.04 2.30 6.95 0.00 0.00 0.00 -
  YoY % 8,775.00% -98.26% -66.91% 0.00% 0.00% 0.00% -
  Horiz. % 51.08% 0.58% 33.09% 100.00% - - -
P/NAPS 0.48 0.59 0.61 0.45 0.49 0.27 0.12 25.98%
  YoY % -18.64% -3.28% 35.56% -8.16% 81.48% 125.00% -
  Horiz. % 400.00% 491.67% 508.33% 375.00% 408.33% 225.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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