Highlights

[PWF] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     1.76%    YoY -     51.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 364,540 353,760 349,258 337,186 334,808 326,444 331,800 6.48%
  QoQ % 3.05% 1.29% 3.58% 0.71% 2.56% -1.61% -
  Horiz. % 109.87% 106.62% 105.26% 101.62% 100.91% 98.39% 100.00%
PBT 30,372 25,542 31,478 30,510 29,528 19,834 21,569 25.66%
  QoQ % 18.91% -18.86% 3.17% 3.33% 48.88% -8.05% -
  Horiz. % 140.81% 118.42% 145.94% 141.45% 136.90% 91.95% 100.00%
Tax -6,236 -8,950 -9,578 -9,152 -7,852 -6,922 -6,790 -5.53%
  QoQ % 30.32% 6.56% -4.66% -16.56% -13.44% -1.93% -
  Horiz. % 91.83% 131.80% 141.06% 134.77% 115.63% 101.93% 100.00%
NP 24,136 16,592 21,900 21,358 21,676 12,912 14,778 38.72%
  QoQ % 45.47% -24.24% 2.54% -1.47% 67.87% -12.63% -
  Horiz. % 163.32% 112.27% 148.19% 144.52% 146.67% 87.37% 100.00%
NP to SH 21,856 16,592 22,773 22,058 21,676 12,912 14,778 29.84%
  QoQ % 31.73% -27.14% 3.24% 1.76% 67.87% -12.63% -
  Horiz. % 147.89% 112.27% 154.10% 149.26% 146.67% 87.37% 100.00%
Tax Rate 20.53 % 35.04 % 30.43 % 30.00 % 26.59 % 34.90 % 31.48 % -24.82%
  QoQ % -41.41% 15.15% 1.43% 12.82% -23.81% 10.86% -
  Horiz. % 65.22% 111.31% 96.66% 95.30% 84.47% 110.86% 100.00%
Total Cost 340,404 337,168 327,358 315,828 313,132 313,532 317,021 4.86%
  QoQ % 0.96% 3.00% 3.65% 0.86% -0.13% -1.10% -
  Horiz. % 107.38% 106.35% 103.26% 99.62% 98.77% 98.90% 100.00%
Net Worth 303,383 296,568 243,300 240,187 163,701 219,029 228,958 20.66%
  QoQ % 2.30% 21.89% 1.30% 46.72% -25.26% -4.34% -
  Horiz. % 132.51% 129.53% 106.26% 104.90% 71.50% 95.66% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,370 43 65 - 5,360 7,075 -
  QoQ % 0.00% 7,639.71% -33.38% 0.00% 0.00% -24.24% -
  Horiz. % 0.00% 47.63% 0.62% 0.92% 0.00% 75.76% 100.00%
Div Payout % - % 20.31 % 0.19 % 0.30 % - % 41.52 % 47.88 % -
  QoQ % 0.00% 10,589.47% -36.67% 0.00% 0.00% -13.28% -
  Horiz. % 0.00% 42.42% 0.40% 0.63% 0.00% 86.72% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 303,383 296,568 243,300 240,187 163,701 219,029 228,958 20.66%
  QoQ % 2.30% 21.89% 1.30% 46.72% -25.26% -4.34% -
  Horiz. % 132.51% 129.53% 106.26% 104.90% 71.50% 95.66% 100.00%
NOSH 171,403 168,505 163,288 163,392 163,701 153,167 151,627 8.52%
  QoQ % 1.72% 3.19% -0.06% -0.19% 6.88% 1.02% -
  Horiz. % 113.04% 111.13% 107.69% 107.76% 107.96% 101.02% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.62 % 4.69 % 6.27 % 6.33 % 6.47 % 3.96 % 4.45 % 30.35%
  QoQ % 41.15% -25.20% -0.95% -2.16% 63.38% -11.01% -
  Horiz. % 148.76% 105.39% 140.90% 142.25% 145.39% 88.99% 100.00%
ROE 7.20 % 5.59 % 9.36 % 9.18 % 13.24 % 5.90 % 6.45 % 7.62%
  QoQ % 28.80% -40.28% 1.96% -30.66% 124.41% -8.53% -
  Horiz. % 111.63% 86.67% 145.12% 142.33% 205.27% 91.47% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 212.68 209.94 213.89 206.37 204.52 213.13 218.83 -1.88%
  QoQ % 1.31% -1.85% 3.64% 0.90% -4.04% -2.60% -
  Horiz. % 97.19% 95.94% 97.74% 94.31% 93.46% 97.40% 100.00%
EPS 14.08 10.81 13.95 13.50 13.24 8.43 9.75 27.79%
  QoQ % 30.25% -22.51% 3.33% 1.96% 57.06% -13.54% -
  Horiz. % 144.41% 110.87% 143.08% 138.46% 135.79% 86.46% 100.00%
DPS 0.00 2.00 0.03 0.04 0.00 3.50 4.67 -
  QoQ % 0.00% 6,566.67% -25.00% 0.00% 0.00% -25.05% -
  Horiz. % 0.00% 42.83% 0.64% 0.86% 0.00% 74.95% 100.00%
NAPS 1.7700 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 11.18%
  QoQ % 0.57% 18.12% 1.36% 47.00% -30.07% -5.30% -
  Horiz. % 117.22% 116.56% 98.68% 97.35% 66.23% 94.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 209.57 203.37 200.79 193.85 192.48 187.67 190.75 6.48%
  QoQ % 3.05% 1.28% 3.58% 0.71% 2.56% -1.61% -
  Horiz. % 109.87% 106.62% 105.26% 101.63% 100.91% 98.39% 100.00%
EPS 12.56 9.54 13.09 12.68 12.46 7.42 8.50 29.76%
  QoQ % 31.66% -27.12% 3.23% 1.77% 67.92% -12.71% -
  Horiz. % 147.76% 112.24% 154.00% 149.18% 146.59% 87.29% 100.00%
DPS 0.00 1.94 0.03 0.04 0.00 3.08 4.07 -
  QoQ % 0.00% 6,366.67% -25.00% 0.00% 0.00% -24.32% -
  Horiz. % 0.00% 47.67% 0.74% 0.98% 0.00% 75.68% 100.00%
NAPS 1.7441 1.7049 1.3987 1.3808 0.9411 1.2592 1.3163 20.66%
  QoQ % 2.30% 21.89% 1.30% 46.72% -25.26% -4.34% -
  Horiz. % 132.50% 129.52% 106.26% 104.90% 71.50% 95.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8850 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 -
P/RPS 0.42 0.48 0.51 0.51 0.43 0.34 0.34 15.14%
  QoQ % -12.50% -5.88% 0.00% 18.60% 26.47% 0.00% -
  Horiz. % 123.53% 141.18% 150.00% 150.00% 126.47% 100.00% 100.00%
P/EPS 6.94 10.26 7.89 7.78 6.61 8.60 7.59 -5.80%
  QoQ % -32.36% 30.04% 1.41% 17.70% -23.14% 13.31% -
  Horiz. % 91.44% 135.18% 103.95% 102.50% 87.09% 113.31% 100.00%
EY 14.41 9.75 12.68 12.86 15.13 11.63 13.17 6.19%
  QoQ % 47.79% -23.11% -1.40% -15.00% 30.09% -11.69% -
  Horiz. % 109.42% 74.03% 96.28% 97.65% 114.88% 88.31% 100.00%
DY 0.00 1.98 0.02 0.04 0.00 4.83 6.31 -
  QoQ % 0.00% 9,800.00% -50.00% 0.00% 0.00% -23.45% -
  Horiz. % 0.00% 31.38% 0.32% 0.63% 0.00% 76.55% 100.00%
P/NAPS 0.50 0.57 0.74 0.71 0.88 0.51 0.49 1.36%
  QoQ % -12.28% -22.97% 4.23% -19.32% 72.55% 4.08% -
  Horiz. % 102.04% 116.33% 151.02% 144.90% 179.59% 104.08% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 -
Price 0.8850 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 -
P/RPS 0.42 0.49 0.48 0.54 0.42 0.41 0.35 12.94%
  QoQ % -14.29% 2.08% -11.11% 28.57% 2.44% 17.14% -
  Horiz. % 120.00% 140.00% 137.14% 154.29% 120.00% 117.14% 100.00%
P/EPS 6.94 10.46 7.39 8.30 6.42 10.38 7.80 -7.50%
  QoQ % -33.65% 41.54% -10.96% 29.28% -38.15% 33.08% -
  Horiz. % 88.97% 134.10% 94.74% 106.41% 82.31% 133.08% 100.00%
EY 14.41 9.56 13.54 12.05 15.58 9.63 12.82 8.11%
  QoQ % 50.73% -29.39% 12.37% -22.66% 61.79% -24.88% -
  Horiz. % 112.40% 74.57% 105.62% 93.99% 121.53% 75.12% 100.00%
DY 0.00 1.94 0.03 0.04 0.00 4.00 6.14 -
  QoQ % 0.00% 6,366.67% -25.00% 0.00% 0.00% -34.85% -
  Horiz. % 0.00% 31.60% 0.49% 0.65% 0.00% 65.15% 100.00%
P/NAPS 0.50 0.59 0.69 0.76 0.85 0.61 0.50 -
  QoQ % -15.25% -14.49% -9.21% -10.59% 39.34% 22.00% -
  Horiz. % 100.00% 118.00% 138.00% 152.00% 170.00% 122.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers