Highlights

[PWF] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -25.59%    YoY -     -27.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 334,540 285,360 291,002 279,470 286,612 279,745 287,297 10.67%
  QoQ % 17.23% -1.94% 4.13% -2.49% 2.45% -2.63% -
  Horiz. % 116.44% 99.33% 101.29% 97.28% 99.76% 97.37% 100.00%
PBT 21,272 9,424 14,881 15,124 18,032 16,413 19,893 4.56%
  QoQ % 125.72% -36.67% -1.60% -16.13% 9.86% -17.49% -
  Horiz. % 106.93% 47.37% 74.81% 76.03% 90.64% 82.51% 100.00%
Tax -6,360 -3,363 -4,617 -5,254 -4,768 -4,753 -5,833 5.93%
  QoQ % -89.12% 27.17% 12.12% -10.19% -0.32% 18.52% -
  Horiz. % 109.03% 57.65% 79.15% 90.07% 81.74% 81.48% 100.00%
NP 14,912 6,061 10,264 9,870 13,264 11,660 14,060 4.00%
  QoQ % 146.03% -40.95% 3.99% -25.59% 13.76% -17.07% -
  Horiz. % 106.06% 43.11% 73.00% 70.20% 94.34% 82.93% 100.00%
NP to SH 14,912 6,061 10,264 9,870 13,264 11,660 14,060 4.00%
  QoQ % 146.03% -40.95% 3.99% -25.59% 13.76% -17.07% -
  Horiz. % 106.06% 43.11% 73.00% 70.20% 94.34% 82.93% 100.00%
Tax Rate 29.90 % 35.69 % 31.03 % 34.74 % 26.44 % 28.96 % 29.32 % 1.31%
  QoQ % -16.22% 15.02% -10.68% 31.39% -8.70% -1.23% -
  Horiz. % 101.98% 121.73% 105.83% 118.49% 90.18% 98.77% 100.00%
Total Cost 319,628 279,299 280,738 269,600 273,348 268,085 273,237 11.01%
  QoQ % 14.44% -0.51% 4.13% -1.37% 1.96% -1.89% -
  Horiz. % 116.98% 102.22% 102.75% 98.67% 100.04% 98.11% 100.00%
Net Worth 222,788 204,878 215,152 208,947 204,772 222,115 221,027 0.53%
  QoQ % 8.74% -4.78% 2.97% 2.04% -7.81% 0.49% -
  Horiz. % 100.80% 92.69% 97.34% 94.53% 92.65% 100.49% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 4,268 - - - 4,725 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.32% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 70.42 % - % - % - % 40.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 173.75% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 222,788 204,878 215,152 208,947 204,772 222,115 221,027 0.53%
  QoQ % 8.74% -4.78% 2.97% 2.04% -7.81% 0.49% -
  Horiz. % 100.80% 92.69% 97.34% 94.53% 92.65% 100.49% 100.00%
NOSH 74,262 71,138 69,854 68,732 66,055 59,073 59,576 15.81%
  QoQ % 4.39% 1.84% 1.63% 4.05% 11.82% -0.84% -
  Horiz. % 124.65% 119.41% 117.25% 115.37% 110.88% 99.16% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.46 % 2.12 % 3.53 % 3.53 % 4.63 % 4.17 % 4.89 % -5.95%
  QoQ % 110.38% -39.94% 0.00% -23.76% 11.03% -14.72% -
  Horiz. % 91.21% 43.35% 72.19% 72.19% 94.68% 85.28% 100.00%
ROE 6.69 % 2.96 % 4.77 % 4.72 % 6.48 % 5.25 % 6.36 % 3.43%
  QoQ % 126.01% -37.95% 1.06% -27.16% 23.43% -17.45% -
  Horiz. % 105.19% 46.54% 75.00% 74.21% 101.89% 82.55% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 450.48 401.13 416.58 406.60 433.89 473.56 482.23 -4.44%
  QoQ % 12.30% -3.71% 2.45% -6.29% -8.38% -1.80% -
  Horiz. % 93.42% 83.18% 86.39% 84.32% 89.98% 98.20% 100.00%
EPS 20.08 8.52 14.69 14.36 20.08 16.45 23.60 -10.20%
  QoQ % 135.68% -42.00% 2.30% -28.49% 22.07% -30.30% -
  Horiz. % 85.08% 36.10% 62.25% 60.85% 85.08% 69.70% 100.00%
DPS 0.00 6.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.0000 2.8800 3.0800 3.0400 3.1000 3.7600 3.7100 -13.19%
  QoQ % 4.17% -6.49% 1.32% -1.94% -17.55% 1.35% -
  Horiz. % 80.86% 77.63% 83.02% 81.94% 83.56% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 192.32 164.05 167.29 160.66 164.77 160.82 165.16 10.67%
  QoQ % 17.23% -1.94% 4.13% -2.49% 2.46% -2.63% -
  Horiz. % 116.44% 99.33% 101.29% 97.28% 99.76% 97.37% 100.00%
EPS 8.57 3.48 5.90 5.67 7.63 6.70 8.08 4.00%
  QoQ % 146.26% -41.02% 4.06% -25.69% 13.88% -17.08% -
  Horiz. % 106.06% 43.07% 73.02% 70.17% 94.43% 82.92% 100.00%
DPS 0.00 2.45 0.00 0.00 0.00 2.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.07% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2808 1.1778 1.2369 1.2012 1.1772 1.2769 1.2707 0.53%
  QoQ % 8.75% -4.78% 2.97% 2.04% -7.81% 0.49% -
  Horiz. % 100.79% 92.69% 97.34% 94.53% 92.64% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.2700 1.2500 1.1500 1.2200 1.4400 1.4800 1.7000 -
P/RPS 0.28 0.31 0.28 0.30 0.33 0.31 0.35 -13.81%
  QoQ % -9.68% 10.71% -6.67% -9.09% 6.45% -11.43% -
  Horiz. % 80.00% 88.57% 80.00% 85.71% 94.29% 88.57% 100.00%
P/EPS 6.32 14.67 7.83 8.50 7.17 7.50 7.20 -8.32%
  QoQ % -56.92% 87.36% -7.88% 18.55% -4.40% 4.17% -
  Horiz. % 87.78% 203.75% 108.75% 118.06% 99.58% 104.17% 100.00%
EY 15.81 6.82 12.78 11.77 13.94 13.34 13.88 9.06%
  QoQ % 131.82% -46.64% 8.58% -15.57% 4.50% -3.89% -
  Horiz. % 113.90% 49.14% 92.07% 84.80% 100.43% 96.11% 100.00%
DY 0.00 4.80 0.00 0.00 0.00 5.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.72% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.43 0.37 0.40 0.46 0.39 0.46 -5.88%
  QoQ % -2.33% 16.22% -7.50% -13.04% 17.95% -15.22% -
  Horiz. % 91.30% 93.48% 80.43% 86.96% 100.00% 84.78% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 -
Price 1.3500 1.2900 1.2900 1.0700 1.3300 1.4700 1.5700 -
P/RPS 0.30 0.32 0.31 0.26 0.31 0.31 0.33 -6.15%
  QoQ % -6.25% 3.23% 19.23% -16.13% 0.00% -6.06% -
  Horiz. % 90.91% 96.97% 93.94% 78.79% 93.94% 93.94% 100.00%
P/EPS 6.72 15.14 8.78 7.45 6.62 7.45 6.65 0.70%
  QoQ % -55.61% 72.44% 17.85% 12.54% -11.14% 12.03% -
  Horiz. % 101.05% 227.67% 132.03% 112.03% 99.55% 112.03% 100.00%
EY 14.87 6.60 11.39 13.42 15.10 13.43 15.03 -0.71%
  QoQ % 125.30% -42.05% -15.13% -11.13% 12.43% -10.65% -
  Horiz. % 98.94% 43.91% 75.78% 89.29% 100.47% 89.35% 100.00%
DY 0.00 4.65 0.00 0.00 0.00 5.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.48% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.45 0.45 0.42 0.35 0.43 0.39 0.42 4.70%
  QoQ % 0.00% 7.14% 20.00% -18.60% 10.26% -7.14% -
  Horiz. % 107.14% 107.14% 100.00% 83.33% 102.38% 92.86% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers