Highlights

[PWF] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -2.08%    YoY -     47.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 334,808 326,444 331,800 317,870 334,540 285,360 291,002 9.79%
  QoQ % 2.56% -1.61% 4.38% -4.98% 17.23% -1.94% -
  Horiz. % 115.05% 112.18% 114.02% 109.23% 114.96% 98.06% 100.00%
PBT 29,528 19,834 21,569 20,044 21,272 9,424 14,881 57.84%
  QoQ % 48.88% -8.05% 7.61% -5.77% 125.72% -36.67% -
  Horiz. % 198.42% 133.28% 144.94% 134.69% 142.94% 63.33% 100.00%
Tax -7,852 -6,922 -6,790 -5,442 -6,360 -3,363 -4,617 42.42%
  QoQ % -13.44% -1.93% -24.78% 14.43% -89.12% 27.17% -
  Horiz. % 170.05% 149.91% 147.07% 117.86% 137.74% 72.83% 100.00%
NP 21,676 12,912 14,778 14,602 14,912 6,061 10,264 64.53%
  QoQ % 67.87% -12.63% 1.21% -2.08% 146.03% -40.95% -
  Horiz. % 211.18% 125.80% 143.99% 142.26% 145.28% 59.05% 100.00%
NP to SH 21,676 12,912 14,778 14,602 14,912 6,061 10,264 64.53%
  QoQ % 67.87% -12.63% 1.21% -2.08% 146.03% -40.95% -
  Horiz. % 211.18% 125.80% 143.99% 142.26% 145.28% 59.05% 100.00%
Tax Rate 26.59 % 34.90 % 31.48 % 27.15 % 29.90 % 35.69 % 31.03 % -9.77%
  QoQ % -23.81% 10.86% 15.95% -9.20% -16.22% 15.02% -
  Horiz. % 85.69% 112.47% 101.45% 87.50% 96.36% 115.02% 100.00%
Total Cost 313,132 313,532 317,021 303,268 319,628 279,299 280,738 7.54%
  QoQ % -0.13% -1.10% 4.54% -5.12% 14.44% -0.51% -
  Horiz. % 111.54% 111.68% 112.92% 108.03% 113.85% 99.49% 100.00%
Net Worth 163,701 219,029 228,958 453,886 222,788 204,878 215,152 -16.64%
  QoQ % -25.26% -4.34% -49.56% 103.73% 8.74% -4.78% -
  Horiz. % 76.09% 101.80% 106.42% 210.96% 103.55% 95.22% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 5,360 7,075 4,479 - 4,268 - -
  QoQ % 0.00% -24.24% 57.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.60% 165.78% 104.94% 0.00% 100.00% -
Div Payout % - % 41.52 % 47.88 % 30.67 % - % 70.42 % - % -
  QoQ % 0.00% -13.28% 56.11% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.96% 67.99% 43.55% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 163,701 219,029 228,958 453,886 222,788 204,878 215,152 -16.64%
  QoQ % -25.26% -4.34% -49.56% 103.73% 8.74% -4.78% -
  Horiz. % 76.09% 101.80% 106.42% 210.96% 103.55% 95.22% 100.00%
NOSH 163,701 153,167 151,627 149,304 74,262 71,138 69,854 76.34%
  QoQ % 6.88% 1.02% 1.56% 101.05% 4.39% 1.84% -
  Horiz. % 234.35% 219.27% 217.06% 213.74% 106.31% 101.84% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.47 % 3.96 % 4.45 % 4.59 % 4.46 % 2.12 % 3.53 % 49.71%
  QoQ % 63.38% -11.01% -3.05% 2.91% 110.38% -39.94% -
  Horiz. % 183.29% 112.18% 126.06% 130.03% 126.35% 60.06% 100.00%
ROE 13.24 % 5.90 % 6.45 % 3.22 % 6.69 % 2.96 % 4.77 % 97.38%
  QoQ % 124.41% -8.53% 100.31% -51.87% 126.01% -37.95% -
  Horiz. % 277.57% 123.69% 135.22% 67.51% 140.25% 62.05% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 204.52 213.13 218.83 212.90 450.48 401.13 416.58 -37.74%
  QoQ % -4.04% -2.60% 2.79% -52.74% 12.30% -3.71% -
  Horiz. % 49.10% 51.16% 52.53% 51.11% 108.14% 96.29% 100.00%
EPS 13.24 8.43 9.75 9.78 20.08 8.52 14.69 -6.69%
  QoQ % 57.06% -13.54% -0.31% -51.29% 135.68% -42.00% -
  Horiz. % 90.13% 57.39% 66.37% 66.58% 136.69% 58.00% 100.00%
DPS 0.00 3.50 4.67 3.00 0.00 6.00 0.00 -
  QoQ % 0.00% -25.05% 55.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.33% 77.83% 50.00% 0.00% 100.00% -
NAPS 1.0000 1.4300 1.5100 3.0400 3.0000 2.8800 3.0800 -52.73%
  QoQ % -30.07% -5.30% -50.33% 1.33% 4.17% -6.49% -
  Horiz. % 32.47% 46.43% 49.03% 98.70% 97.40% 93.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 192.48 187.67 190.75 182.74 192.32 164.05 167.29 9.79%
  QoQ % 2.56% -1.61% 4.38% -4.98% 17.23% -1.94% -
  Horiz. % 115.06% 112.18% 114.02% 109.24% 114.96% 98.06% 100.00%
EPS 12.46 7.42 8.50 8.39 8.57 3.48 5.90 64.53%
  QoQ % 67.92% -12.71% 1.31% -2.10% 146.26% -41.02% -
  Horiz. % 211.19% 125.76% 144.07% 142.20% 145.25% 58.98% 100.00%
DPS 0.00 3.08 4.07 2.58 0.00 2.45 0.00 -
  QoQ % 0.00% -24.32% 57.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.71% 166.12% 105.31% 0.00% 100.00% -
NAPS 0.9411 1.2592 1.3163 2.6094 1.2808 1.1778 1.2369 -16.64%
  QoQ % -25.26% -4.34% -49.56% 103.73% 8.75% -4.78% -
  Horiz. % 76.09% 101.80% 106.42% 210.96% 103.55% 95.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8750 0.7250 0.7400 1.5400 1.2700 1.2500 1.1500 -
P/RPS 0.43 0.34 0.34 0.72 0.28 0.31 0.28 33.07%
  QoQ % 26.47% 0.00% -52.78% 157.14% -9.68% 10.71% -
  Horiz. % 153.57% 121.43% 121.43% 257.14% 100.00% 110.71% 100.00%
P/EPS 6.61 8.60 7.59 15.75 6.32 14.67 7.83 -10.67%
  QoQ % -23.14% 13.31% -51.81% 149.21% -56.92% 87.36% -
  Horiz. % 84.42% 109.83% 96.93% 201.15% 80.72% 187.36% 100.00%
EY 15.13 11.63 13.17 6.35 15.81 6.82 12.78 11.90%
  QoQ % 30.09% -11.69% 107.40% -59.84% 131.82% -46.64% -
  Horiz. % 118.39% 91.00% 103.05% 49.69% 123.71% 53.36% 100.00%
DY 0.00 4.83 6.31 1.95 0.00 4.80 0.00 -
  QoQ % 0.00% -23.45% 223.59% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.62% 131.46% 40.62% 0.00% 100.00% -
P/NAPS 0.88 0.51 0.49 0.51 0.42 0.43 0.37 78.08%
  QoQ % 72.55% 4.08% -3.92% 21.43% -2.33% 16.22% -
  Horiz. % 237.84% 137.84% 132.43% 137.84% 113.51% 116.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.8500 0.8750 0.7600 0.6800 1.3500 1.2900 1.2900 -
P/RPS 0.42 0.41 0.35 0.32 0.30 0.32 0.31 22.42%
  QoQ % 2.44% 17.14% 9.38% 6.67% -6.25% 3.23% -
  Horiz. % 135.48% 132.26% 112.90% 103.23% 96.77% 103.23% 100.00%
P/EPS 6.42 10.38 7.80 6.95 6.72 15.14 8.78 -18.82%
  QoQ % -38.15% 33.08% 12.23% 3.42% -55.61% 72.44% -
  Horiz. % 73.12% 118.22% 88.84% 79.16% 76.54% 172.44% 100.00%
EY 15.58 9.63 12.82 14.38 14.87 6.60 11.39 23.20%
  QoQ % 61.79% -24.88% -10.85% -3.30% 125.30% -42.05% -
  Horiz. % 136.79% 84.55% 112.55% 126.25% 130.55% 57.95% 100.00%
DY 0.00 4.00 6.14 4.41 0.00 4.65 0.00 -
  QoQ % 0.00% -34.85% 39.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.02% 132.04% 94.84% 0.00% 100.00% -
P/NAPS 0.85 0.61 0.50 0.22 0.45 0.45 0.42 59.93%
  QoQ % 39.34% 22.00% 127.27% -51.11% 0.00% 7.14% -
  Horiz. % 202.38% 145.24% 119.05% 52.38% 107.14% 107.14% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers