Highlights

[PWF] YoY TTM Result on 2014-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     59.35%    YoY -     84.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 326,511 302,921 280,466 272,804 219,373 247,247 270,306 3.20%
  YoY % 7.79% 8.01% 2.81% 24.36% -11.27% -8.53% -
  Horiz. % 120.79% 112.07% 103.76% 100.92% 81.16% 91.47% 100.00%
PBT 21,898 10,175 15,234 13,390 4,374 903 7,199 20.35%
  YoY % 115.21% -33.21% 13.77% 206.13% 384.39% -87.46% -
  Horiz. % 304.18% 141.34% 211.61% 186.00% 60.76% 12.54% 100.00%
Tax -7,295 -3,756 -4,511 -5,126 -106 -1,069 -6,286 2.51%
  YoY % -94.22% 16.74% 12.00% -4,735.85% 90.08% 82.99% -
  Horiz. % 116.05% 59.75% 71.76% 81.55% 1.69% 17.01% 100.00%
NP 14,603 6,419 10,723 8,264 4,268 -166 913 58.66%
  YoY % 127.50% -40.14% 29.76% 93.63% 2,671.08% -118.18% -
  Horiz. % 1,599.45% 703.07% 1,174.48% 905.15% 467.47% -18.18% 100.00%
NP to SH 14,603 6,419 10,723 7,883 4,268 -166 913 58.66%
  YoY % 127.50% -40.14% 36.03% 84.70% 2,671.08% -118.18% -
  Horiz. % 1,599.45% 703.07% 1,174.48% 863.42% 467.47% -18.18% 100.00%
Tax Rate 33.31 % 36.91 % 29.61 % 38.28 % 2.42 % 118.38 % 87.32 % -14.83%
  YoY % -9.75% 24.65% -22.65% 1,481.82% -97.96% 35.57% -
  Horiz. % 38.15% 42.27% 33.91% 43.84% 2.77% 135.57% 100.00%
Total Cost 311,908 296,502 269,743 264,540 215,105 247,413 269,393 2.47%
  YoY % 5.20% 9.92% 1.97% 22.98% -13.06% -8.16% -
  Horiz. % 115.78% 110.06% 100.13% 98.20% 79.85% 91.84% 100.00%
Net Worth 163,701 222,788 198,167 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 12.42% -6.68% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 155.00% 166.10% 209.14% 97.73% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,166 6,465 0 0 0 0 0 -
  YoY % -51.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.98% 100.00% - - - - -
Div Payout % 21.69 % 100.72 % - % - % - % - % - % -
  YoY % -78.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.53% 100.00% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 163,701 222,788 198,167 212,351 267,377 124,946 127,846 4.20%
  YoY % -26.52% 12.42% -6.68% -20.58% 113.99% -2.27% -
  Horiz. % 128.05% 174.26% 155.00% 166.10% 209.14% 97.73% 100.00%
NOSH 163,701 74,262 66,055 59,649 76,832 59,783 59,741 18.28%
  YoY % 120.43% 12.42% 10.74% -22.36% 28.52% 0.07% -
  Horiz. % 274.02% 124.31% 110.57% 99.85% 128.61% 100.07% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.47 % 2.12 % 3.82 % 3.03 % 1.95 % -0.07 % 0.34 % 53.57%
  YoY % 110.85% -44.50% 26.07% 55.38% 2,885.71% -120.59% -
  Horiz. % 1,314.71% 623.53% 1,123.53% 891.18% 573.53% -20.59% 100.00%
ROE 8.92 % 2.88 % 5.41 % 3.71 % 1.60 % -0.13 % 0.71 % 52.41%
  YoY % 209.72% -46.77% 45.82% 131.88% 1,330.77% -118.31% -
  Horiz. % 1,256.34% 405.63% 761.97% 522.54% 225.35% -18.31% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 199.46 407.90 424.59 457.35 285.52 413.57 452.46 -12.75%
  YoY % -51.10% -3.93% -7.16% 60.18% -30.96% -8.60% -
  Horiz. % 44.08% 90.15% 93.84% 101.08% 63.10% 91.40% 100.00%
EPS 8.92 8.64 16.23 13.22 5.55 -0.28 1.53 34.12%
  YoY % 3.24% -46.77% 22.77% 138.20% 2,082.14% -118.30% -
  Horiz. % 583.01% 564.71% 1,060.78% 864.05% 362.75% -18.30% 100.00%
DPS 1.93 8.71 0.00 0.00 0.00 0.00 0.00 -
  YoY % -77.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.16% 100.00% - - - - -
NAPS 1.0000 3.0000 3.0000 3.5600 3.4800 2.0900 2.1400 -11.90%
  YoY % -66.67% 0.00% -15.73% 2.30% 66.51% -2.34% -
  Horiz. % 46.73% 140.19% 140.19% 166.36% 162.62% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 187.71 174.15 161.24 156.83 126.12 142.14 155.40 3.20%
  YoY % 7.79% 8.01% 2.81% 24.35% -11.27% -8.53% -
  Horiz. % 120.79% 112.07% 103.76% 100.92% 81.16% 91.47% 100.00%
EPS 8.40 3.69 6.16 4.53 2.45 -0.10 0.52 58.93%
  YoY % 127.64% -40.10% 35.98% 84.90% 2,550.00% -119.23% -
  Horiz. % 1,615.38% 709.62% 1,184.62% 871.15% 471.15% -19.23% 100.00%
DPS 1.82 3.72 0.00 0.00 0.00 0.00 0.00 -
  YoY % -51.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.92% 100.00% - - - - -
NAPS 0.9411 1.2808 1.1392 1.2208 1.5371 0.7183 0.7350 4.20%
  YoY % -26.52% 12.43% -6.68% -20.58% 113.99% -2.27% -
  Horiz. % 128.04% 174.26% 154.99% 166.10% 209.13% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8750 1.2700 1.4400 0.8250 0.4550 0.4700 0.4300 -
P/RPS 0.44 0.31 0.34 0.18 0.16 0.11 0.10 27.98%
  YoY % 41.94% -8.82% 88.89% 12.50% 45.45% 10.00% -
  Horiz. % 440.00% 310.00% 340.00% 180.00% 160.00% 110.00% 100.00%
P/EPS 9.81 14.69 8.87 6.24 8.19 -169.27 28.14 -16.09%
  YoY % -33.22% 65.61% 42.15% -23.81% 104.84% -701.53% -
  Horiz. % 34.86% 52.20% 31.52% 22.17% 29.10% -601.53% 100.00%
EY 10.19 6.81 11.27 16.02 12.21 -0.59 3.55 19.19%
  YoY % 49.63% -39.57% -29.65% 31.20% 2,169.49% -116.62% -
  Horiz. % 287.04% 191.83% 317.46% 451.27% 343.94% -16.62% 100.00%
DY 2.21 6.85 0.00 0.00 0.00 0.00 0.00 -
  YoY % -67.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.26% 100.00% - - - - -
P/NAPS 0.88 0.42 0.48 0.23 0.13 0.22 0.20 27.98%
  YoY % 109.52% -12.50% 108.70% 76.92% -40.91% 10.00% -
  Horiz. % 440.00% 210.00% 240.00% 115.00% 65.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.8500 1.3500 1.3300 0.9500 0.6800 0.4800 0.4500 -
P/RPS 0.43 0.33 0.31 0.21 0.24 0.12 0.10 27.49%
  YoY % 30.30% 6.45% 47.62% -12.50% 100.00% 20.00% -
  Horiz. % 430.00% 330.00% 310.00% 210.00% 240.00% 120.00% 100.00%
P/EPS 9.53 15.62 8.19 7.19 12.24 -172.87 29.45 -17.13%
  YoY % -38.99% 90.72% 13.91% -41.26% 107.08% -686.99% -
  Horiz. % 32.36% 53.04% 27.81% 24.41% 41.56% -586.99% 100.00%
EY 10.49 6.40 12.21 13.91 8.17 -0.58 3.40 20.64%
  YoY % 63.91% -47.58% -12.22% 70.26% 1,508.62% -117.06% -
  Horiz. % 308.53% 188.24% 359.12% 409.12% 240.29% -17.06% 100.00%
DY 2.28 6.45 0.00 0.00 0.00 0.00 0.00 -
  YoY % -64.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.35% 100.00% - - - - -
P/NAPS 0.85 0.45 0.44 0.27 0.20 0.23 0.21 26.21%
  YoY % 88.89% 2.27% 62.96% 35.00% -13.04% 9.52% -
  Horiz. % 404.76% 214.29% 209.52% 128.57% 95.24% 109.52% 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.
 


 

196  297  513  1308 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.335-0.06 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers