Highlights

[PWF] YoY TTM Result on 2015-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -8.04%    YoY -     36.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 361,193 326,511 302,921 280,466 272,804 219,373 247,247 6.52%
  YoY % 10.62% 7.79% 8.01% 2.81% 24.36% -11.27% -
  Horiz. % 146.09% 132.06% 122.52% 113.44% 110.34% 88.73% 100.00%
PBT 26,130 21,898 10,175 15,234 13,390 4,374 903 75.17%
  YoY % 19.33% 115.21% -33.21% 13.77% 206.13% 384.39% -
  Horiz. % 2,893.69% 2,425.03% 1,126.80% 1,687.04% 1,482.83% 484.39% 100.00%
Tax -8,546 -7,295 -3,756 -4,511 -5,126 -106 -1,069 41.38%
  YoY % -17.15% -94.22% 16.74% 12.00% -4,735.85% 90.08% -
  Horiz. % 799.44% 682.41% 351.36% 421.98% 479.51% 9.92% 100.00%
NP 17,584 14,603 6,419 10,723 8,264 4,268 -166 -
  YoY % 20.41% 127.50% -40.14% 29.76% 93.63% 2,671.08% -
  Horiz. % -10,592.77% -8,796.99% -3,866.87% -6,459.64% -4,978.31% -2,571.08% 100.00%
NP to SH 17,669 14,603 6,419 10,723 7,883 4,268 -166 -
  YoY % 21.00% 127.50% -40.14% 36.03% 84.70% 2,671.08% -
  Horiz. % -10,643.98% -8,796.99% -3,866.87% -6,459.64% -4,748.80% -2,571.08% 100.00%
Tax Rate 32.71 % 33.31 % 36.91 % 29.61 % 38.28 % 2.42 % 118.38 % -19.29%
  YoY % -1.80% -9.75% 24.65% -22.65% 1,481.82% -97.96% -
  Horiz. % 27.63% 28.14% 31.18% 25.01% 32.34% 2.04% 100.00%
Total Cost 343,609 311,908 296,502 269,743 264,540 215,105 247,413 5.62%
  YoY % 10.16% 5.20% 9.92% 1.97% 22.98% -13.06% -
  Horiz. % 138.88% 126.07% 119.84% 109.03% 106.92% 86.94% 100.00%
Net Worth 303,383 163,701 222,788 198,167 212,351 267,377 124,946 15.93%
  YoY % 85.33% -26.52% 12.42% -6.68% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 158.60% 169.95% 213.99% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % 0.37 % 21.69 % 100.72 % - % - % - % - % -
  YoY % -98.29% -78.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.37% 21.53% 100.00% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 303,383 163,701 222,788 198,167 212,351 267,377 124,946 15.93%
  YoY % 85.33% -26.52% 12.42% -6.68% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 158.60% 169.95% 213.99% 100.00%
NOSH 171,403 163,701 74,262 66,055 59,649 76,832 59,783 19.18%
  YoY % 4.70% 120.43% 12.42% 10.74% -22.36% 28.52% -
  Horiz. % 286.71% 273.83% 124.22% 110.49% 99.78% 128.52% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.87 % 4.47 % 2.12 % 3.82 % 3.03 % 1.95 % -0.07 % -
  YoY % 8.95% 110.85% -44.50% 26.07% 55.38% 2,885.71% -
  Horiz. % -6,957.14% -6,385.71% -3,028.57% -5,457.14% -4,328.57% -2,785.71% 100.00%
ROE 5.82 % 8.92 % 2.88 % 5.41 % 3.71 % 1.60 % -0.13 % -
  YoY % -34.75% 209.72% -46.77% 45.82% 131.88% 1,330.77% -
  Horiz. % -4,476.92% -6,861.54% -2,215.38% -4,161.54% -2,853.85% -1,230.77% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 210.73 199.46 407.90 424.59 457.35 285.52 413.57 -10.62%
  YoY % 5.65% -51.10% -3.93% -7.16% 60.18% -30.96% -
  Horiz. % 50.95% 48.23% 98.63% 102.66% 110.59% 69.04% 100.00%
EPS 10.31 8.92 8.64 16.23 13.22 5.55 -0.28 -
  YoY % 15.58% 3.24% -46.77% 22.77% 138.20% 2,082.14% -
  Horiz. % -3,682.14% -3,185.71% -3,085.71% -5,796.43% -4,721.43% -1,982.14% 100.00%
DPS 0.04 1.93 8.71 0.00 0.00 0.00 0.00 -
  YoY % -97.93% -77.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.46% 22.16% 100.00% - - - -
NAPS 1.7700 1.0000 3.0000 3.0000 3.5600 3.4800 2.0900 -2.73%
  YoY % 77.00% -66.67% 0.00% -15.73% 2.30% 66.51% -
  Horiz. % 84.69% 47.85% 143.54% 143.54% 170.33% 166.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 207.65 187.71 174.15 161.24 156.83 126.12 142.14 6.52%
  YoY % 10.62% 7.79% 8.01% 2.81% 24.35% -11.27% -
  Horiz. % 146.09% 132.06% 122.52% 113.44% 110.33% 88.73% 100.00%
EPS 10.16 8.40 3.69 6.16 4.53 2.45 -0.10 -
  YoY % 20.95% 127.64% -40.10% 35.98% 84.90% 2,550.00% -
  Horiz. % -10,160.00% -8,400.00% -3,690.00% -6,160.00% -4,530.00% -2,450.00% 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 1.7441 0.9411 1.2808 1.1392 1.2208 1.5371 0.7183 15.93%
  YoY % 85.33% -26.52% 12.43% -6.68% -20.58% 113.99% -
  Horiz. % 242.81% 131.02% 178.31% 158.60% 169.96% 213.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8850 0.8750 1.2700 1.4400 0.8250 0.4550 0.4700 -
P/RPS 0.42 0.44 0.31 0.34 0.18 0.16 0.11 25.01%
  YoY % -4.55% 41.94% -8.82% 88.89% 12.50% 45.45% -
  Horiz. % 381.82% 400.00% 281.82% 309.09% 163.64% 145.45% 100.00%
P/EPS 8.59 9.81 14.69 8.87 6.24 8.19 -169.27 -
  YoY % -12.44% -33.22% 65.61% 42.15% -23.81% 104.84% -
  Horiz. % -5.07% -5.80% -8.68% -5.24% -3.69% -4.84% 100.00%
EY 11.65 10.19 6.81 11.27 16.02 12.21 -0.59 -
  YoY % 14.33% 49.63% -39.57% -29.65% 31.20% 2,169.49% -
  Horiz. % -1,974.58% -1,727.12% -1,154.24% -1,910.17% -2,715.25% -2,069.49% 100.00%
DY 0.04 2.21 6.85 0.00 0.00 0.00 0.00 -
  YoY % -98.19% -67.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.58% 32.26% 100.00% - - - -
P/NAPS 0.50 0.88 0.42 0.48 0.23 0.13 0.22 14.66%
  YoY % -43.18% 109.52% -12.50% 108.70% 76.92% -40.91% -
  Horiz. % 227.27% 400.00% 190.91% 218.18% 104.55% 59.09% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 31/05/12 -
Price 0.8850 0.8500 1.3500 1.3300 0.9500 0.6800 0.4800 -
P/RPS 0.42 0.43 0.33 0.31 0.21 0.24 0.12 23.21%
  YoY % -2.33% 30.30% 6.45% 47.62% -12.50% 100.00% -
  Horiz. % 350.00% 358.33% 275.00% 258.33% 175.00% 200.00% 100.00%
P/EPS 8.59 9.53 15.62 8.19 7.19 12.24 -172.87 -
  YoY % -9.86% -38.99% 90.72% 13.91% -41.26% 107.08% -
  Horiz. % -4.97% -5.51% -9.04% -4.74% -4.16% -7.08% 100.00%
EY 11.65 10.49 6.40 12.21 13.91 8.17 -0.58 -
  YoY % 11.06% 63.91% -47.58% -12.22% 70.26% 1,508.62% -
  Horiz. % -2,008.62% -1,808.62% -1,103.45% -2,105.17% -2,398.28% -1,408.62% 100.00%
DY 0.04 2.28 6.45 0.00 0.00 0.00 0.00 -
  YoY % -98.25% -64.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.62% 35.35% 100.00% - - - -
P/NAPS 0.50 0.85 0.45 0.44 0.27 0.20 0.23 13.81%
  YoY % -41.18% 88.89% 2.27% 62.96% 35.00% -13.04% -
  Horiz. % 217.39% 369.57% 195.65% 191.30% 117.39% 86.96% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers