Highlights

[PWF] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -40.95%    YoY -     -48.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 331,800 317,870 334,540 285,360 291,002 279,470 286,612 10.22%
  QoQ % 4.38% -4.98% 17.23% -1.94% 4.13% -2.49% -
  Horiz. % 115.77% 110.91% 116.72% 99.56% 101.53% 97.51% 100.00%
PBT 21,569 20,044 21,272 9,424 14,881 15,124 18,032 12.65%
  QoQ % 7.61% -5.77% 125.72% -36.67% -1.60% -16.13% -
  Horiz. % 119.62% 111.16% 117.97% 52.26% 82.53% 83.87% 100.00%
Tax -6,790 -5,442 -6,360 -3,363 -4,617 -5,254 -4,768 26.50%
  QoQ % -24.78% 14.43% -89.12% 27.17% 12.12% -10.19% -
  Horiz. % 142.42% 114.14% 133.39% 70.53% 96.84% 110.19% 100.00%
NP 14,778 14,602 14,912 6,061 10,264 9,870 13,264 7.45%
  QoQ % 1.21% -2.08% 146.03% -40.95% 3.99% -25.59% -
  Horiz. % 111.42% 110.09% 112.42% 45.70% 77.38% 74.41% 100.00%
NP to SH 14,778 14,602 14,912 6,061 10,264 9,870 13,264 7.45%
  QoQ % 1.21% -2.08% 146.03% -40.95% 3.99% -25.59% -
  Horiz. % 111.42% 110.09% 112.42% 45.70% 77.38% 74.41% 100.00%
Tax Rate 31.48 % 27.15 % 29.90 % 35.69 % 31.03 % 34.74 % 26.44 % 12.30%
  QoQ % 15.95% -9.20% -16.22% 15.02% -10.68% 31.39% -
  Horiz. % 119.06% 102.69% 113.09% 134.98% 117.36% 131.39% 100.00%
Total Cost 317,021 303,268 319,628 279,299 280,738 269,600 273,348 10.36%
  QoQ % 4.54% -5.12% 14.44% -0.51% 4.13% -1.37% -
  Horiz. % 115.98% 110.95% 116.93% 102.18% 102.70% 98.63% 100.00%
Net Worth 228,958 453,886 222,788 204,878 215,152 208,947 204,772 7.70%
  QoQ % -49.56% 103.73% 8.74% -4.78% 2.97% 2.04% -
  Horiz. % 111.81% 221.65% 108.80% 100.05% 105.07% 102.04% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,075 4,479 - 4,268 - - - -
  QoQ % 57.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.78% 104.94% 0.00% 100.00% - - -
Div Payout % 47.88 % 30.67 % - % 70.42 % - % - % - % -
  QoQ % 56.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.99% 43.55% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 228,958 453,886 222,788 204,878 215,152 208,947 204,772 7.70%
  QoQ % -49.56% 103.73% 8.74% -4.78% 2.97% 2.04% -
  Horiz. % 111.81% 221.65% 108.80% 100.05% 105.07% 102.04% 100.00%
NOSH 151,627 149,304 74,262 71,138 69,854 68,732 66,055 73.75%
  QoQ % 1.56% 101.05% 4.39% 1.84% 1.63% 4.05% -
  Horiz. % 229.55% 226.03% 112.42% 107.69% 105.75% 104.05% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.45 % 4.59 % 4.46 % 2.12 % 3.53 % 3.53 % 4.63 % -2.60%
  QoQ % -3.05% 2.91% 110.38% -39.94% 0.00% -23.76% -
  Horiz. % 96.11% 99.14% 96.33% 45.79% 76.24% 76.24% 100.00%
ROE 6.45 % 3.22 % 6.69 % 2.96 % 4.77 % 4.72 % 6.48 % -0.31%
  QoQ % 100.31% -51.87% 126.01% -37.95% 1.06% -27.16% -
  Horiz. % 99.54% 49.69% 103.24% 45.68% 73.61% 72.84% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 218.83 212.90 450.48 401.13 416.58 406.60 433.89 -36.56%
  QoQ % 2.79% -52.74% 12.30% -3.71% 2.45% -6.29% -
  Horiz. % 50.43% 49.07% 103.82% 92.45% 96.01% 93.71% 100.00%
EPS 9.75 9.78 20.08 8.52 14.69 14.36 20.08 -38.14%
  QoQ % -0.31% -51.29% 135.68% -42.00% 2.30% -28.49% -
  Horiz. % 48.56% 48.71% 100.00% 42.43% 73.16% 71.51% 100.00%
DPS 4.67 3.00 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 55.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.83% 50.00% 0.00% 100.00% - - -
NAPS 1.5100 3.0400 3.0000 2.8800 3.0800 3.0400 3.1000 -38.01%
  QoQ % -50.33% 1.33% 4.17% -6.49% 1.32% -1.94% -
  Horiz. % 48.71% 98.06% 96.77% 92.90% 99.35% 98.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 190.75 182.74 192.32 164.05 167.29 160.66 164.77 10.22%
  QoQ % 4.38% -4.98% 17.23% -1.94% 4.13% -2.49% -
  Horiz. % 115.77% 110.91% 116.72% 99.56% 101.53% 97.51% 100.00%
EPS 8.50 8.39 8.57 3.48 5.90 5.67 7.63 7.44%
  QoQ % 1.31% -2.10% 146.26% -41.02% 4.06% -25.69% -
  Horiz. % 111.40% 109.96% 112.32% 45.61% 77.33% 74.31% 100.00%
DPS 4.07 2.58 0.00 2.45 0.00 0.00 0.00 -
  QoQ % 57.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.12% 105.31% 0.00% 100.00% - - -
NAPS 1.3163 2.6094 1.2808 1.1778 1.2369 1.2012 1.1772 7.71%
  QoQ % -49.56% 103.73% 8.75% -4.78% 2.97% 2.04% -
  Horiz. % 111.82% 221.66% 108.80% 100.05% 105.07% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7400 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 -
P/RPS 0.34 0.72 0.28 0.31 0.28 0.30 0.33 2.00%
  QoQ % -52.78% 157.14% -9.68% 10.71% -6.67% -9.09% -
  Horiz. % 103.03% 218.18% 84.85% 93.94% 84.85% 90.91% 100.00%
P/EPS 7.59 15.75 6.32 14.67 7.83 8.50 7.17 3.86%
  QoQ % -51.81% 149.21% -56.92% 87.36% -7.88% 18.55% -
  Horiz. % 105.86% 219.67% 88.15% 204.60% 109.21% 118.55% 100.00%
EY 13.17 6.35 15.81 6.82 12.78 11.77 13.94 -3.71%
  QoQ % 107.40% -59.84% 131.82% -46.64% 8.58% -15.57% -
  Horiz. % 94.48% 45.55% 113.41% 48.92% 91.68% 84.43% 100.00%
DY 6.31 1.95 0.00 4.80 0.00 0.00 0.00 -
  QoQ % 223.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.46% 40.62% 0.00% 100.00% - - -
P/NAPS 0.49 0.51 0.42 0.43 0.37 0.40 0.46 4.29%
  QoQ % -3.92% 21.43% -2.33% 16.22% -7.50% -13.04% -
  Horiz. % 106.52% 110.87% 91.30% 93.48% 80.43% 86.96% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.7600 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 -
P/RPS 0.35 0.32 0.30 0.32 0.31 0.26 0.31 8.40%
  QoQ % 9.38% 6.67% -6.25% 3.23% 19.23% -16.13% -
  Horiz. % 112.90% 103.23% 96.77% 103.23% 100.00% 83.87% 100.00%
P/EPS 7.80 6.95 6.72 15.14 8.78 7.45 6.62 11.52%
  QoQ % 12.23% 3.42% -55.61% 72.44% 17.85% 12.54% -
  Horiz. % 117.82% 104.98% 101.51% 228.70% 132.63% 112.54% 100.00%
EY 12.82 14.38 14.87 6.60 11.39 13.42 15.10 -10.31%
  QoQ % -10.85% -3.30% 125.30% -42.05% -15.13% -11.13% -
  Horiz. % 84.90% 95.23% 98.48% 43.71% 75.43% 88.87% 100.00%
DY 6.14 4.41 0.00 4.65 0.00 0.00 0.00 -
  QoQ % 39.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.04% 94.84% 0.00% 100.00% - - -
P/NAPS 0.50 0.22 0.45 0.45 0.42 0.35 0.43 10.55%
  QoQ % 127.27% -51.11% 0.00% 7.14% 20.00% -18.60% -
  Horiz. % 116.28% 51.16% 104.65% 104.65% 97.67% 81.40% 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  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers