Highlights

[PWF] YoY TTM Result on 2013-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     2,088.72%    YoY -     2,671.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 302,921 280,466 272,804 219,373 247,247 270,306 272,377 1.79%
  YoY % 8.01% 2.81% 24.36% -11.27% -8.53% -0.76% -
  Horiz. % 111.21% 102.97% 100.16% 80.54% 90.77% 99.24% 100.00%
PBT 10,175 15,234 13,390 4,374 903 7,199 4,777 13.42%
  YoY % -33.21% 13.77% 206.13% 384.39% -87.46% 50.70% -
  Horiz. % 213.00% 318.90% 280.30% 91.56% 18.90% 150.70% 100.00%
Tax -3,756 -4,511 -5,126 -106 -1,069 -6,286 -2,412 7.65%
  YoY % 16.74% 12.00% -4,735.85% 90.08% 82.99% -160.61% -
  Horiz. % 155.72% 187.02% 212.52% 4.39% 44.32% 260.61% 100.00%
NP 6,419 10,723 8,264 4,268 -166 913 2,365 18.09%
  YoY % -40.14% 29.76% 93.63% 2,671.08% -118.18% -61.40% -
  Horiz. % 271.42% 453.40% 349.43% 180.47% -7.02% 38.60% 100.00%
NP to SH 6,419 10,723 7,883 4,268 -166 913 2,490 17.08%
  YoY % -40.14% 36.03% 84.70% 2,671.08% -118.18% -63.33% -
  Horiz. % 257.79% 430.64% 316.59% 171.41% -6.67% 36.67% 100.00%
Tax Rate 36.91 % 29.61 % 38.28 % 2.42 % 118.38 % 87.32 % 50.49 % -5.08%
  YoY % 24.65% -22.65% 1,481.82% -97.96% 35.57% 72.95% -
  Horiz. % 73.10% 58.65% 75.82% 4.79% 234.46% 172.95% 100.00%
Total Cost 296,502 269,743 264,540 215,105 247,413 269,393 270,012 1.57%
  YoY % 9.92% 1.97% 22.98% -13.06% -8.16% -0.23% -
  Horiz. % 109.81% 99.90% 97.97% 79.66% 91.63% 99.77% 100.00%
Net Worth 222,788 198,167 212,351 267,377 124,946 127,846 121,944 10.56%
  YoY % 12.42% -6.68% -20.58% 113.99% -2.27% 4.84% -
  Horiz. % 182.70% 162.51% 174.14% 219.26% 102.46% 104.84% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,465 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 100.72 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,788 198,167 212,351 267,377 124,946 127,846 121,944 10.56%
  YoY % 12.42% -6.68% -20.58% 113.99% -2.27% 4.84% -
  Horiz. % 182.70% 162.51% 174.14% 219.26% 102.46% 104.84% 100.00%
NOSH 74,262 66,055 59,649 76,832 59,783 59,741 60,972 3.34%
  YoY % 12.42% 10.74% -22.36% 28.52% 0.07% -2.02% -
  Horiz. % 121.80% 108.34% 97.83% 126.01% 98.05% 97.98% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.12 % 3.82 % 3.03 % 1.95 % -0.07 % 0.34 % 0.87 % 15.99%
  YoY % -44.50% 26.07% 55.38% 2,885.71% -120.59% -60.92% -
  Horiz. % 243.68% 439.08% 348.28% 224.14% -8.05% 39.08% 100.00%
ROE 2.88 % 5.41 % 3.71 % 1.60 % -0.13 % 0.71 % 2.04 % 5.91%
  YoY % -46.77% 45.82% 131.88% 1,330.77% -118.31% -65.20% -
  Horiz. % 141.18% 265.20% 181.86% 78.43% -6.37% 34.80% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 407.90 424.59 457.35 285.52 413.57 452.46 446.72 -1.50%
  YoY % -3.93% -7.16% 60.18% -30.96% -8.60% 1.28% -
  Horiz. % 91.31% 95.05% 102.38% 63.91% 92.58% 101.28% 100.00%
EPS 8.64 16.23 13.22 5.55 -0.28 1.53 4.08 13.31%
  YoY % -46.77% 22.77% 138.20% 2,082.14% -118.30% -62.50% -
  Horiz. % 211.76% 397.79% 324.02% 136.03% -6.86% 37.50% 100.00%
DPS 8.71 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.0000 3.0000 3.5600 3.4800 2.0900 2.1400 2.0000 6.98%
  YoY % 0.00% -15.73% 2.30% 66.51% -2.34% 7.00% -
  Horiz. % 150.00% 150.00% 178.00% 174.00% 104.50% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 174.15 161.24 156.83 126.12 142.14 155.40 156.59 1.79%
  YoY % 8.01% 2.81% 24.35% -11.27% -8.53% -0.76% -
  Horiz. % 111.21% 102.97% 100.15% 80.54% 90.77% 99.24% 100.00%
EPS 3.69 6.16 4.53 2.45 -0.10 0.52 1.43 17.10%
  YoY % -40.10% 35.98% 84.90% 2,550.00% -119.23% -63.64% -
  Horiz. % 258.04% 430.77% 316.78% 171.33% -6.99% 36.36% 100.00%
DPS 3.72 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.2808 1.1392 1.2208 1.5371 0.7183 0.7350 0.7010 10.56%
  YoY % 12.43% -6.68% -20.58% 113.99% -2.27% 4.85% -
  Horiz. % 182.71% 162.51% 174.15% 219.27% 102.47% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.2700 1.4400 0.8250 0.4550 0.4700 0.4300 0.4300 -
P/RPS 0.31 0.34 0.18 0.16 0.11 0.10 0.10 20.73%
  YoY % -8.82% 88.89% 12.50% 45.45% 10.00% 0.00% -
  Horiz. % 310.00% 340.00% 180.00% 160.00% 110.00% 100.00% 100.00%
P/EPS 14.69 8.87 6.24 8.19 -169.27 28.14 10.53 5.70%
  YoY % 65.61% 42.15% -23.81% 104.84% -701.53% 167.24% -
  Horiz. % 139.51% 84.24% 59.26% 77.78% -1,607.50% 267.24% 100.00%
EY 6.81 11.27 16.02 12.21 -0.59 3.55 9.50 -5.39%
  YoY % -39.57% -29.65% 31.20% 2,169.49% -116.62% -62.63% -
  Horiz. % 71.68% 118.63% 168.63% 128.53% -6.21% 37.37% 100.00%
DY 6.85 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.42 0.48 0.23 0.13 0.22 0.20 0.22 11.37%
  YoY % -12.50% 108.70% 76.92% -40.91% 10.00% -9.09% -
  Horiz. % 190.91% 218.18% 104.55% 59.09% 100.00% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.3500 1.3300 0.9500 0.6800 0.4800 0.4500 0.3500 -
P/RPS 0.33 0.31 0.21 0.24 0.12 0.10 0.08 26.61%
  YoY % 6.45% 47.62% -12.50% 100.00% 20.00% 25.00% -
  Horiz. % 412.50% 387.50% 262.50% 300.00% 150.00% 125.00% 100.00%
P/EPS 15.62 8.19 7.19 12.24 -172.87 29.45 8.57 10.51%
  YoY % 90.72% 13.91% -41.26% 107.08% -686.99% 243.64% -
  Horiz. % 182.26% 95.57% 83.90% 142.82% -2,017.15% 343.64% 100.00%
EY 6.40 12.21 13.91 8.17 -0.58 3.40 11.67 -9.52%
  YoY % -47.58% -12.22% 70.26% 1,508.62% -117.06% -70.87% -
  Horiz. % 54.84% 104.63% 119.19% 70.01% -4.97% 29.13% 100.00%
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.45 0.44 0.27 0.20 0.23 0.21 0.18 16.48%
  YoY % 2.27% 62.96% 35.00% -13.04% 9.52% 16.67% -
  Horiz. % 250.00% 244.44% 150.00% 111.11% 127.78% 116.67% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers