Highlights

[PWF] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     1.21%    YoY -     43.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 337,186 334,808 326,444 331,800 317,870 334,540 285,360 11.78%
  QoQ % 0.71% 2.56% -1.61% 4.38% -4.98% 17.23% -
  Horiz. % 118.16% 117.33% 114.40% 116.27% 111.39% 117.23% 100.00%
PBT 30,510 29,528 19,834 21,569 20,044 21,272 9,424 119.00%
  QoQ % 3.33% 48.88% -8.05% 7.61% -5.77% 125.72% -
  Horiz. % 323.75% 313.33% 210.46% 228.88% 212.69% 225.72% 100.00%
Tax -9,152 -7,852 -6,922 -6,790 -5,442 -6,360 -3,363 95.04%
  QoQ % -16.56% -13.44% -1.93% -24.78% 14.43% -89.12% -
  Horiz. % 272.14% 233.48% 205.83% 201.92% 161.82% 189.12% 100.00%
NP 21,358 21,676 12,912 14,778 14,602 14,912 6,061 131.75%
  QoQ % -1.47% 67.87% -12.63% 1.21% -2.08% 146.03% -
  Horiz. % 352.38% 357.63% 213.03% 243.83% 240.92% 246.03% 100.00%
NP to SH 22,058 21,676 12,912 14,778 14,602 14,912 6,061 136.79%
  QoQ % 1.76% 67.87% -12.63% 1.21% -2.08% 146.03% -
  Horiz. % 363.93% 357.63% 213.03% 243.83% 240.92% 246.03% 100.00%
Tax Rate 30.00 % 26.59 % 34.90 % 31.48 % 27.15 % 29.90 % 35.69 % -10.94%
  QoQ % 12.82% -23.81% 10.86% 15.95% -9.20% -16.22% -
  Horiz. % 84.06% 74.50% 97.79% 88.20% 76.07% 83.78% 100.00%
Total Cost 315,828 313,132 313,532 317,021 303,268 319,628 279,299 8.55%
  QoQ % 0.86% -0.13% -1.10% 4.54% -5.12% 14.44% -
  Horiz. % 113.08% 112.11% 112.26% 113.51% 108.58% 114.44% 100.00%
Net Worth 240,187 163,701 219,029 228,958 453,886 222,788 204,878 11.19%
  QoQ % 46.72% -25.26% -4.34% -49.56% 103.73% 8.74% -
  Horiz. % 117.23% 79.90% 106.91% 111.75% 221.54% 108.74% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 65 - 5,360 7,075 4,479 - 4,268 -93.85%
  QoQ % 0.00% 0.00% -24.24% 57.98% 0.00% 0.00% -
  Horiz. % 1.53% 0.00% 125.60% 165.78% 104.94% 0.00% 100.00%
Div Payout % 0.30 % - % 41.52 % 47.88 % 30.67 % - % 70.42 % -97.38%
  QoQ % 0.00% 0.00% -13.28% 56.11% 0.00% 0.00% -
  Horiz. % 0.43% 0.00% 58.96% 67.99% 43.55% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 240,187 163,701 219,029 228,958 453,886 222,788 204,878 11.19%
  QoQ % 46.72% -25.26% -4.34% -49.56% 103.73% 8.74% -
  Horiz. % 117.23% 79.90% 106.91% 111.75% 221.54% 108.74% 100.00%
NOSH 163,392 163,701 153,167 151,627 149,304 74,262 71,138 74.17%
  QoQ % -0.19% 6.88% 1.02% 1.56% 101.05% 4.39% -
  Horiz. % 229.68% 230.12% 215.31% 213.14% 209.88% 104.39% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.33 % 6.47 % 3.96 % 4.45 % 4.59 % 4.46 % 2.12 % 107.49%
  QoQ % -2.16% 63.38% -11.01% -3.05% 2.91% 110.38% -
  Horiz. % 298.58% 305.19% 186.79% 209.91% 216.51% 210.38% 100.00%
ROE 9.18 % 13.24 % 5.90 % 6.45 % 3.22 % 6.69 % 2.96 % 112.81%
  QoQ % -30.66% 124.41% -8.53% 100.31% -51.87% 126.01% -
  Horiz. % 310.14% 447.30% 199.32% 217.91% 108.78% 226.01% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 206.37 204.52 213.13 218.83 212.90 450.48 401.13 -35.82%
  QoQ % 0.90% -4.04% -2.60% 2.79% -52.74% 12.30% -
  Horiz. % 51.45% 50.99% 53.13% 54.55% 53.08% 112.30% 100.00%
EPS 13.50 13.24 8.43 9.75 9.78 20.08 8.52 35.95%
  QoQ % 1.96% 57.06% -13.54% -0.31% -51.29% 135.68% -
  Horiz. % 158.45% 155.40% 98.94% 114.44% 114.79% 235.68% 100.00%
DPS 0.04 0.00 3.50 4.67 3.00 0.00 6.00 -96.47%
  QoQ % 0.00% 0.00% -25.05% 55.67% 0.00% 0.00% -
  Horiz. % 0.67% 0.00% 58.33% 77.83% 50.00% 0.00% 100.00%
NAPS 1.4700 1.0000 1.4300 1.5100 3.0400 3.0000 2.8800 -36.16%
  QoQ % 47.00% -30.07% -5.30% -50.33% 1.33% 4.17% -
  Horiz. % 51.04% 34.72% 49.65% 52.43% 105.56% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 193.85 192.48 187.67 190.75 182.74 192.32 164.05 11.78%
  QoQ % 0.71% 2.56% -1.61% 4.38% -4.98% 17.23% -
  Horiz. % 118.17% 117.33% 114.40% 116.28% 111.39% 117.23% 100.00%
EPS 12.68 12.46 7.42 8.50 8.39 8.57 3.48 136.97%
  QoQ % 1.77% 67.92% -12.71% 1.31% -2.10% 146.26% -
  Horiz. % 364.37% 358.05% 213.22% 244.25% 241.09% 246.26% 100.00%
DPS 0.04 0.00 3.08 4.07 2.58 0.00 2.45 -93.58%
  QoQ % 0.00% 0.00% -24.32% 57.75% 0.00% 0.00% -
  Horiz. % 1.63% 0.00% 125.71% 166.12% 105.31% 0.00% 100.00%
NAPS 1.3808 0.9411 1.2592 1.3163 2.6094 1.2808 1.1778 11.19%
  QoQ % 46.72% -25.26% -4.34% -49.56% 103.73% 8.75% -
  Horiz. % 117.24% 79.90% 106.91% 111.76% 221.55% 108.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.0500 0.8750 0.7250 0.7400 1.5400 1.2700 1.2500 -
P/RPS 0.51 0.43 0.34 0.34 0.72 0.28 0.31 39.40%
  QoQ % 18.60% 26.47% 0.00% -52.78% 157.14% -9.68% -
  Horiz. % 164.52% 138.71% 109.68% 109.68% 232.26% 90.32% 100.00%
P/EPS 7.78 6.61 8.60 7.59 15.75 6.32 14.67 -34.51%
  QoQ % 17.70% -23.14% 13.31% -51.81% 149.21% -56.92% -
  Horiz. % 53.03% 45.06% 58.62% 51.74% 107.36% 43.08% 100.00%
EY 12.86 15.13 11.63 13.17 6.35 15.81 6.82 52.69%
  QoQ % -15.00% 30.09% -11.69% 107.40% -59.84% 131.82% -
  Horiz. % 188.56% 221.85% 170.53% 193.11% 93.11% 231.82% 100.00%
DY 0.04 0.00 4.83 6.31 1.95 0.00 4.80 -95.90%
  QoQ % 0.00% 0.00% -23.45% 223.59% 0.00% 0.00% -
  Horiz. % 0.83% 0.00% 100.62% 131.46% 40.62% 0.00% 100.00%
P/NAPS 0.71 0.88 0.51 0.49 0.51 0.42 0.43 39.74%
  QoQ % -19.32% 72.55% 4.08% -3.92% 21.43% -2.33% -
  Horiz. % 165.12% 204.65% 118.60% 113.95% 118.60% 97.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.1200 0.8500 0.8750 0.7600 0.6800 1.3500 1.2900 -
P/RPS 0.54 0.42 0.41 0.35 0.32 0.30 0.32 41.79%
  QoQ % 28.57% 2.44% 17.14% 9.38% 6.67% -6.25% -
  Horiz. % 168.75% 131.25% 128.12% 109.38% 100.00% 93.75% 100.00%
P/EPS 8.30 6.42 10.38 7.80 6.95 6.72 15.14 -33.04%
  QoQ % 29.28% -38.15% 33.08% 12.23% 3.42% -55.61% -
  Horiz. % 54.82% 42.40% 68.56% 51.52% 45.90% 44.39% 100.00%
EY 12.05 15.58 9.63 12.82 14.38 14.87 6.60 49.44%
  QoQ % -22.66% 61.79% -24.88% -10.85% -3.30% 125.30% -
  Horiz. % 182.58% 236.06% 145.91% 194.24% 217.88% 225.30% 100.00%
DY 0.04 0.00 4.00 6.14 4.41 0.00 4.65 -95.81%
  QoQ % 0.00% 0.00% -34.85% 39.23% 0.00% 0.00% -
  Horiz. % 0.86% 0.00% 86.02% 132.04% 94.84% 0.00% 100.00%
P/NAPS 0.76 0.85 0.61 0.50 0.22 0.45 0.45 41.86%
  QoQ % -10.59% 39.34% 22.00% 127.27% -51.11% 0.00% -
  Horiz. % 168.89% 188.89% 135.56% 111.11% 48.89% 100.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers