Highlights

[PWF] YoY TTM Result on 2016-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     37.45%    YoY -     114.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 361,474 351,672 353,760 326,444 290,939 279,745 259,142 5.70%
  YoY % 2.79% -0.59% 8.37% 12.20% 4.00% 7.95% -
  Horiz. % 139.49% 135.71% 136.51% 125.97% 112.27% 107.95% 100.00%
PBT 8,262 22,116 25,542 19,834 9,365 16,413 9,192 -1.76%
  YoY % -62.64% -13.41% 28.78% 111.79% -42.94% 78.56% -
  Horiz. % 89.88% 240.60% 277.87% 215.77% 101.88% 178.56% 100.00%
Tax -2,380 -8,573 -8,950 -6,922 -3,358 -4,753 -3,864 -7.76%
  YoY % 72.24% 4.21% -29.30% -106.13% 29.35% -23.01% -
  Horiz. % 61.59% 221.87% 231.63% 179.14% 86.90% 123.01% 100.00%
NP 5,882 13,543 16,592 12,912 6,007 11,660 5,328 1.66%
  YoY % -56.57% -18.38% 28.50% 114.95% -48.48% 118.84% -
  Horiz. % 110.40% 254.19% 311.41% 242.34% 112.74% 218.84% 100.00%
NP to SH 6,555 13,792 17,247 12,912 6,007 11,660 4,947 4.80%
  YoY % -52.47% -20.03% 33.57% 114.95% -48.48% 135.70% -
  Horiz. % 132.50% 278.80% 348.64% 261.01% 121.43% 235.70% 100.00%
Tax Rate 28.81 % 38.76 % 35.04 % 34.90 % 35.86 % 28.96 % 42.04 % -6.10%
  YoY % -25.67% 10.62% 0.40% -2.68% 23.83% -31.11% -
  Horiz. % 68.53% 92.20% 83.35% 83.02% 85.30% 68.89% 100.00%
Total Cost 355,592 338,129 337,168 313,532 284,932 268,085 253,814 5.78%
  YoY % 5.16% 0.29% 7.54% 10.04% 6.28% 5.62% -
  Horiz. % 140.10% 133.22% 132.84% 123.53% 112.26% 105.62% 100.00%
Net Worth 309,624 303,357 296,568 225,348 207,563 172,968 179,117 9.55%
  YoY % 2.07% 2.29% 31.60% 8.57% 20.00% -3.43% -
  Horiz. % 172.86% 169.36% 165.57% 125.81% 115.88% 96.57% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,478 5,170 65 3,166 6,465 0 0 -
  YoY % -32.71% 7,835.06% -97.94% -51.02% 0.00% 0.00% -
  Horiz. % 53.81% 79.97% 1.01% 48.98% 100.00% - -
Div Payout % 53.07 % 37.49 % 0.38 % 24.53 % 107.63 % - % - % -
  YoY % 41.56% 9,765.79% -98.45% -77.21% 0.00% 0.00% -
  Horiz. % 49.31% 34.83% 0.35% 22.79% 100.00% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 309,624 303,357 296,568 225,348 207,563 172,968 179,117 9.55%
  YoY % 2.07% 2.29% 31.60% 8.57% 20.00% -3.43% -
  Horiz. % 172.86% 169.36% 165.57% 125.81% 115.88% 96.57% 100.00%
NOSH 173,946 172,362 168,505 157,586 72,070 57,656 59,705 19.50%
  YoY % 0.92% 2.29% 6.93% 118.66% 25.00% -3.43% -
  Horiz. % 291.34% 288.69% 282.23% 263.94% 120.71% 96.57% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.63 % 3.85 % 4.69 % 3.96 % 2.06 % 4.17 % 2.06 % -3.83%
  YoY % -57.66% -17.91% 18.43% 92.23% -50.60% 102.43% -
  Horiz. % 79.13% 186.89% 227.67% 192.23% 100.00% 202.43% 100.00%
ROE 2.12 % 4.55 % 5.82 % 5.73 % 2.89 % 6.74 % 2.76 % -4.30%
  YoY % -53.41% -21.82% 1.57% 98.27% -57.12% 144.20% -
  Horiz. % 76.81% 164.86% 210.87% 207.61% 104.71% 244.20% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 207.81 204.03 209.94 207.15 403.69 485.19 434.03 -11.55%
  YoY % 1.85% -2.82% 1.35% -48.69% -16.80% 11.79% -
  Horiz. % 47.88% 47.01% 48.37% 47.73% 93.01% 111.79% 100.00%
EPS 3.77 8.00 10.24 8.19 8.33 20.22 8.29 -12.30%
  YoY % -52.88% -21.87% 25.03% -1.68% -58.80% 143.91% -
  Horiz. % 45.48% 96.50% 123.52% 98.79% 100.48% 243.91% 100.00%
DPS 2.00 3.00 0.04 2.01 8.97 0.00 0.00 -
  YoY % -33.33% 7,400.00% -98.01% -77.59% 0.00% 0.00% -
  Horiz. % 22.30% 33.44% 0.45% 22.41% 100.00% - -
NAPS 1.7800 1.7600 1.7600 1.4300 2.8800 3.0000 3.0000 -8.33%
  YoY % 1.14% 0.00% 23.08% -50.35% -4.00% 0.00% -
  Horiz. % 59.33% 58.67% 58.67% 47.67% 96.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 207.81 202.17 203.37 187.67 167.26 160.82 148.98 5.70%
  YoY % 2.79% -0.59% 8.37% 12.20% 4.00% 7.95% -
  Horiz. % 139.49% 135.70% 136.51% 125.97% 112.27% 107.95% 100.00%
EPS 3.77 7.93 9.92 7.42 3.45 6.70 2.84 4.83%
  YoY % -52.46% -20.06% 33.69% 115.07% -48.51% 135.92% -
  Horiz. % 132.75% 279.23% 349.30% 261.27% 121.48% 235.92% 100.00%
DPS 2.00 2.97 0.04 1.82 3.72 0.00 0.00 -
  YoY % -32.66% 7,325.00% -97.80% -51.08% 0.00% 0.00% -
  Horiz. % 53.76% 79.84% 1.08% 48.92% 100.00% - -
NAPS 1.7800 1.7440 1.7049 1.2955 1.1933 0.9944 1.0297 9.55%
  YoY % 2.06% 2.29% 31.60% 8.56% 20.00% -3.43% -
  Horiz. % 172.87% 169.37% 165.57% 125.81% 115.89% 96.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7050 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 -
P/RPS 0.34 0.37 0.48 0.35 0.31 0.31 0.19 10.18%
  YoY % -8.11% -22.92% 37.14% 12.90% 0.00% 63.16% -
  Horiz. % 178.95% 194.74% 252.63% 184.21% 163.16% 163.16% 100.00%
P/EPS 18.71 9.31 9.87 8.85 15.00 7.32 10.14 10.74%
  YoY % 100.97% -5.67% 11.53% -41.00% 104.92% -27.81% -
  Horiz. % 184.52% 91.81% 97.34% 87.28% 147.93% 72.19% 100.00%
EY 5.35 10.74 10.13 11.30 6.67 13.66 9.86 -9.68%
  YoY % -50.19% 6.02% -10.35% 69.42% -51.17% 38.54% -
  Horiz. % 54.26% 108.92% 102.74% 114.60% 67.65% 138.54% 100.00%
DY 2.84 4.03 0.04 2.77 7.18 0.00 0.00 -
  YoY % -29.53% 9,975.00% -98.56% -61.42% 0.00% 0.00% -
  Horiz. % 39.55% 56.13% 0.56% 38.58% 100.00% - -
P/NAPS 0.40 0.42 0.57 0.51 0.43 0.49 0.28 6.12%
  YoY % -4.76% -26.32% 11.76% 18.60% -12.24% 75.00% -
  Horiz. % 142.86% 150.00% 203.57% 182.14% 153.57% 175.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 -
Price 0.6950 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 -
P/RPS 0.33 0.41 0.49 0.42 0.32 0.30 0.18 10.63%
  YoY % -19.51% -16.33% 16.67% 31.25% 6.67% 66.67% -
  Horiz. % 183.33% 227.78% 272.22% 233.33% 177.78% 166.67% 100.00%
P/EPS 18.44 10.56 10.06 10.68 15.48 7.27 9.66 11.37%
  YoY % 74.62% 4.97% -5.81% -31.01% 112.93% -24.74% -
  Horiz. % 190.89% 109.32% 104.14% 110.56% 160.25% 75.26% 100.00%
EY 5.42 9.47 9.94 9.36 6.46 13.76 10.36 -10.23%
  YoY % -42.77% -4.73% 6.20% 44.89% -53.05% 32.82% -
  Horiz. % 52.32% 91.41% 95.95% 90.35% 62.36% 132.82% 100.00%
DY 2.88 3.55 0.04 2.30 6.95 0.00 0.00 -
  YoY % -18.87% 8,775.00% -98.26% -66.91% 0.00% 0.00% -
  Horiz. % 41.44% 51.08% 0.58% 33.09% 100.00% - -
P/NAPS 0.39 0.48 0.59 0.61 0.45 0.49 0.27 6.32%
  YoY % -18.75% -18.64% -3.28% 35.56% -8.16% 81.48% -
  Horiz. % 144.44% 177.78% 218.52% 225.93% 166.67% 181.48% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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