Highlights

[PWF] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     3.99%    YoY -     -27.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 317,870 334,540 285,360 291,002 279,470 286,612 279,745 8.90%
  QoQ % -4.98% 17.23% -1.94% 4.13% -2.49% 2.45% -
  Horiz. % 113.63% 119.59% 102.01% 104.02% 99.90% 102.45% 100.00%
PBT 20,044 21,272 9,424 14,881 15,124 18,032 16,413 14.27%
  QoQ % -5.77% 125.72% -36.67% -1.60% -16.13% 9.86% -
  Horiz. % 122.12% 129.60% 57.42% 90.67% 92.15% 109.86% 100.00%
Tax -5,442 -6,360 -3,363 -4,617 -5,254 -4,768 -4,753 9.45%
  QoQ % 14.43% -89.12% 27.17% 12.12% -10.19% -0.32% -
  Horiz. % 114.50% 133.81% 70.76% 97.15% 110.54% 100.32% 100.00%
NP 14,602 14,912 6,061 10,264 9,870 13,264 11,660 16.20%
  QoQ % -2.08% 146.03% -40.95% 3.99% -25.59% 13.76% -
  Horiz. % 125.23% 127.89% 51.98% 88.03% 84.65% 113.76% 100.00%
NP to SH 14,602 14,912 6,061 10,264 9,870 13,264 11,660 16.20%
  QoQ % -2.08% 146.03% -40.95% 3.99% -25.59% 13.76% -
  Horiz. % 125.23% 127.89% 51.98% 88.03% 84.65% 113.76% 100.00%
Tax Rate 27.15 % 29.90 % 35.69 % 31.03 % 34.74 % 26.44 % 28.96 % -4.22%
  QoQ % -9.20% -16.22% 15.02% -10.68% 31.39% -8.70% -
  Horiz. % 93.75% 103.25% 123.24% 107.15% 119.96% 91.30% 100.00%
Total Cost 303,268 319,628 279,299 280,738 269,600 273,348 268,085 8.58%
  QoQ % -5.12% 14.44% -0.51% 4.13% -1.37% 1.96% -
  Horiz. % 113.12% 119.23% 104.18% 104.72% 100.57% 101.96% 100.00%
Net Worth 453,886 222,788 204,878 215,152 208,947 204,772 222,115 61.10%
  QoQ % 103.73% 8.74% -4.78% 2.97% 2.04% -7.81% -
  Horiz. % 204.35% 100.30% 92.24% 96.87% 94.07% 92.19% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,479 - 4,268 - - - 4,725 -3.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.78% 0.00% 90.32% 0.00% 0.00% 0.00% 100.00%
Div Payout % 30.67 % - % 70.42 % - % - % - % 40.53 % -16.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.67% 0.00% 173.75% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 453,886 222,788 204,878 215,152 208,947 204,772 222,115 61.10%
  QoQ % 103.73% 8.74% -4.78% 2.97% 2.04% -7.81% -
  Horiz. % 204.35% 100.30% 92.24% 96.87% 94.07% 92.19% 100.00%
NOSH 149,304 74,262 71,138 69,854 68,732 66,055 59,073 85.65%
  QoQ % 101.05% 4.39% 1.84% 1.63% 4.05% 11.82% -
  Horiz. % 252.74% 125.71% 120.42% 118.25% 116.35% 111.82% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.59 % 4.46 % 2.12 % 3.53 % 3.53 % 4.63 % 4.17 % 6.61%
  QoQ % 2.91% 110.38% -39.94% 0.00% -23.76% 11.03% -
  Horiz. % 110.07% 106.95% 50.84% 84.65% 84.65% 111.03% 100.00%
ROE 3.22 % 6.69 % 2.96 % 4.77 % 4.72 % 6.48 % 5.25 % -27.83%
  QoQ % -51.87% 126.01% -37.95% 1.06% -27.16% 23.43% -
  Horiz. % 61.33% 127.43% 56.38% 90.86% 89.90% 123.43% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 212.90 450.48 401.13 416.58 406.60 433.89 473.56 -41.34%
  QoQ % -52.74% 12.30% -3.71% 2.45% -6.29% -8.38% -
  Horiz. % 44.96% 95.13% 84.71% 87.97% 85.86% 91.62% 100.00%
EPS 9.78 20.08 8.52 14.69 14.36 20.08 16.45 -29.32%
  QoQ % -51.29% 135.68% -42.00% 2.30% -28.49% 22.07% -
  Horiz. % 59.45% 122.07% 51.79% 89.30% 87.29% 122.07% 100.00%
DPS 3.00 0.00 6.00 0.00 0.00 0.00 8.00 -48.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.0400 3.0000 2.8800 3.0800 3.0400 3.1000 3.7600 -13.22%
  QoQ % 1.33% 4.17% -6.49% 1.32% -1.94% -17.55% -
  Horiz. % 80.85% 79.79% 76.60% 81.91% 80.85% 82.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 182.74 192.32 164.05 167.29 160.66 164.77 160.82 8.90%
  QoQ % -4.98% 17.23% -1.94% 4.13% -2.49% 2.46% -
  Horiz. % 113.63% 119.59% 102.01% 104.02% 99.90% 102.46% 100.00%
EPS 8.39 8.57 3.48 5.90 5.67 7.63 6.70 16.19%
  QoQ % -2.10% 146.26% -41.02% 4.06% -25.69% 13.88% -
  Horiz. % 125.22% 127.91% 51.94% 88.06% 84.63% 113.88% 100.00%
DPS 2.58 0.00 2.45 0.00 0.00 0.00 2.72 -3.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.85% 0.00% 90.07% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6094 1.2808 1.1778 1.2369 1.2012 1.1772 1.2769 61.11%
  QoQ % 103.73% 8.75% -4.78% 2.97% 2.04% -7.81% -
  Horiz. % 204.35% 100.31% 92.24% 96.87% 94.07% 92.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 1.4800 -
P/RPS 0.72 0.28 0.31 0.28 0.30 0.33 0.31 75.47%
  QoQ % 157.14% -9.68% 10.71% -6.67% -9.09% 6.45% -
  Horiz. % 232.26% 90.32% 100.00% 90.32% 96.77% 106.45% 100.00%
P/EPS 15.75 6.32 14.67 7.83 8.50 7.17 7.50 64.06%
  QoQ % 149.21% -56.92% 87.36% -7.88% 18.55% -4.40% -
  Horiz. % 210.00% 84.27% 195.60% 104.40% 113.33% 95.60% 100.00%
EY 6.35 15.81 6.82 12.78 11.77 13.94 13.34 -39.06%
  QoQ % -59.84% 131.82% -46.64% 8.58% -15.57% 4.50% -
  Horiz. % 47.60% 118.52% 51.12% 95.80% 88.23% 104.50% 100.00%
DY 1.95 0.00 4.80 0.00 0.00 0.00 5.41 -49.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.04% 0.00% 88.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.42 0.43 0.37 0.40 0.46 0.39 19.60%
  QoQ % 21.43% -2.33% 16.22% -7.50% -13.04% 17.95% -
  Horiz. % 130.77% 107.69% 110.26% 94.87% 102.56% 117.95% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 -
Price 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 1.4700 -
P/RPS 0.32 0.30 0.32 0.31 0.26 0.31 0.31 2.14%
  QoQ % 6.67% -6.25% 3.23% 19.23% -16.13% 0.00% -
  Horiz. % 103.23% 96.77% 103.23% 100.00% 83.87% 100.00% 100.00%
P/EPS 6.95 6.72 15.14 8.78 7.45 6.62 7.45 -4.53%
  QoQ % 3.42% -55.61% 72.44% 17.85% 12.54% -11.14% -
  Horiz. % 93.29% 90.20% 203.22% 117.85% 100.00% 88.86% 100.00%
EY 14.38 14.87 6.60 11.39 13.42 15.10 13.43 4.67%
  QoQ % -3.30% 125.30% -42.05% -15.13% -11.13% 12.43% -
  Horiz. % 107.07% 110.72% 49.14% 84.81% 99.93% 112.43% 100.00%
DY 4.41 0.00 4.65 0.00 0.00 0.00 5.44 -13.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.07% 0.00% 85.48% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.22 0.45 0.45 0.42 0.35 0.43 0.39 -31.75%
  QoQ % -51.11% 0.00% 7.14% 20.00% -18.60% 10.26% -
  Horiz. % 56.41% 115.38% 115.38% 107.69% 89.74% 110.26% 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.
 


 

239  305  529  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.23+0.01 
 HSI-C5H 0.255+0.015 
 IMPIANA 0.0350.00 
 EKOVEST 0.72-0.05 
 SAPNRG 0.290.00 
 KNM 0.195-0.005 
 LAMBO 0.060.00 
 EKOVEST-WB 0.235-0.045 
Partners & Brokers