Highlights

[PWF] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -12.63%    YoY -     113.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 349,258 337,186 334,808 326,444 331,800 317,870 334,540 2.91%
  QoQ % 3.58% 0.71% 2.56% -1.61% 4.38% -4.98% -
  Horiz. % 104.40% 100.79% 100.08% 97.58% 99.18% 95.02% 100.00%
PBT 31,478 30,510 29,528 19,834 21,569 20,044 21,272 29.83%
  QoQ % 3.17% 3.33% 48.88% -8.05% 7.61% -5.77% -
  Horiz. % 147.98% 143.43% 138.81% 93.24% 101.40% 94.23% 100.00%
Tax -9,578 -9,152 -7,852 -6,922 -6,790 -5,442 -6,360 31.36%
  QoQ % -4.66% -16.56% -13.44% -1.93% -24.78% 14.43% -
  Horiz. % 150.61% 143.90% 123.46% 108.84% 106.77% 85.57% 100.00%
NP 21,900 21,358 21,676 12,912 14,778 14,602 14,912 29.17%
  QoQ % 2.54% -1.47% 67.87% -12.63% 1.21% -2.08% -
  Horiz. % 146.86% 143.23% 145.36% 86.59% 99.11% 97.92% 100.00%
NP to SH 22,773 22,058 21,676 12,912 14,778 14,602 14,912 32.58%
  QoQ % 3.24% 1.76% 67.87% -12.63% 1.21% -2.08% -
  Horiz. % 152.72% 147.92% 145.36% 86.59% 99.11% 97.92% 100.00%
Tax Rate 30.43 % 30.00 % 26.59 % 34.90 % 31.48 % 27.15 % 29.90 % 1.18%
  QoQ % 1.43% 12.82% -23.81% 10.86% 15.95% -9.20% -
  Horiz. % 101.77% 100.33% 88.93% 116.72% 105.28% 90.80% 100.00%
Total Cost 327,358 315,828 313,132 313,532 317,021 303,268 319,628 1.60%
  QoQ % 3.65% 0.86% -0.13% -1.10% 4.54% -5.12% -
  Horiz. % 102.42% 98.81% 97.97% 98.09% 99.18% 94.88% 100.00%
Net Worth 243,300 240,187 163,701 219,029 228,958 453,886 222,788 6.04%
  QoQ % 1.30% 46.72% -25.26% -4.34% -49.56% 103.73% -
  Horiz. % 109.21% 107.81% 73.48% 98.31% 102.77% 203.73% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 43 65 - 5,360 7,075 4,479 - -
  QoQ % -33.38% 0.00% 0.00% -24.24% 57.98% 0.00% -
  Horiz. % 0.97% 1.46% 0.00% 119.68% 157.98% 100.00% -
Div Payout % 0.19 % 0.30 % - % 41.52 % 47.88 % 30.67 % - % -
  QoQ % -36.67% 0.00% 0.00% -13.28% 56.11% 0.00% -
  Horiz. % 0.62% 0.98% 0.00% 135.38% 156.11% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 243,300 240,187 163,701 219,029 228,958 453,886 222,788 6.04%
  QoQ % 1.30% 46.72% -25.26% -4.34% -49.56% 103.73% -
  Horiz. % 109.21% 107.81% 73.48% 98.31% 102.77% 203.73% 100.00%
NOSH 163,288 163,392 163,701 153,167 151,627 149,304 74,262 69.01%
  QoQ % -0.06% -0.19% 6.88% 1.02% 1.56% 101.05% -
  Horiz. % 219.88% 220.02% 220.43% 206.25% 204.18% 201.05% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.27 % 6.33 % 6.47 % 3.96 % 4.45 % 4.59 % 4.46 % 25.47%
  QoQ % -0.95% -2.16% 63.38% -11.01% -3.05% 2.91% -
  Horiz. % 140.58% 141.93% 145.07% 88.79% 99.78% 102.91% 100.00%
ROE 9.36 % 9.18 % 13.24 % 5.90 % 6.45 % 3.22 % 6.69 % 25.07%
  QoQ % 1.96% -30.66% 124.41% -8.53% 100.31% -51.87% -
  Horiz. % 139.91% 137.22% 197.91% 88.19% 96.41% 48.13% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 213.89 206.37 204.52 213.13 218.83 212.90 450.48 -39.11%
  QoQ % 3.64% 0.90% -4.04% -2.60% 2.79% -52.74% -
  Horiz. % 47.48% 45.81% 45.40% 47.31% 48.58% 47.26% 100.00%
EPS 13.95 13.50 13.24 8.43 9.75 9.78 20.08 -21.54%
  QoQ % 3.33% 1.96% 57.06% -13.54% -0.31% -51.29% -
  Horiz. % 69.47% 67.23% 65.94% 41.98% 48.56% 48.71% 100.00%
DPS 0.03 0.04 0.00 3.50 4.67 3.00 0.00 -
  QoQ % -25.00% 0.00% 0.00% -25.05% 55.67% 0.00% -
  Horiz. % 1.00% 1.33% 0.00% 116.67% 155.67% 100.00% -
NAPS 1.4900 1.4700 1.0000 1.4300 1.5100 3.0400 3.0000 -37.26%
  QoQ % 1.36% 47.00% -30.07% -5.30% -50.33% 1.33% -
  Horiz. % 49.67% 49.00% 33.33% 47.67% 50.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 200.79 193.85 192.48 187.67 190.75 182.74 192.32 2.91%
  QoQ % 3.58% 0.71% 2.56% -1.61% 4.38% -4.98% -
  Horiz. % 104.40% 100.80% 100.08% 97.58% 99.18% 95.02% 100.00%
EPS 13.09 12.68 12.46 7.42 8.50 8.39 8.57 32.60%
  QoQ % 3.23% 1.77% 67.92% -12.71% 1.31% -2.10% -
  Horiz. % 152.74% 147.96% 145.39% 86.58% 99.18% 97.90% 100.00%
DPS 0.03 0.04 0.00 3.08 4.07 2.58 0.00 -
  QoQ % -25.00% 0.00% 0.00% -24.32% 57.75% 0.00% -
  Horiz. % 1.16% 1.55% 0.00% 119.38% 157.75% 100.00% -
NAPS 1.3987 1.3808 0.9411 1.2592 1.3163 2.6094 1.2808 6.04%
  QoQ % 1.30% 46.72% -25.26% -4.34% -49.56% 103.73% -
  Horiz. % 109.21% 107.81% 73.48% 98.31% 102.77% 203.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.1000 1.0500 0.8750 0.7250 0.7400 1.5400 1.2700 -
P/RPS 0.51 0.51 0.43 0.34 0.34 0.72 0.28 49.09%
  QoQ % 0.00% 18.60% 26.47% 0.00% -52.78% 157.14% -
  Horiz. % 182.14% 182.14% 153.57% 121.43% 121.43% 257.14% 100.00%
P/EPS 7.89 7.78 6.61 8.60 7.59 15.75 6.32 15.93%
  QoQ % 1.41% 17.70% -23.14% 13.31% -51.81% 149.21% -
  Horiz. % 124.84% 123.10% 104.59% 136.08% 120.09% 249.21% 100.00%
EY 12.68 12.86 15.13 11.63 13.17 6.35 15.81 -13.67%
  QoQ % -1.40% -15.00% 30.09% -11.69% 107.40% -59.84% -
  Horiz. % 80.20% 81.34% 95.70% 73.56% 83.30% 40.16% 100.00%
DY 0.02 0.04 0.00 4.83 6.31 1.95 0.00 -
  QoQ % -50.00% 0.00% 0.00% -23.45% 223.59% 0.00% -
  Horiz. % 1.03% 2.05% 0.00% 247.69% 323.59% 100.00% -
P/NAPS 0.74 0.71 0.88 0.51 0.49 0.51 0.42 45.83%
  QoQ % 4.23% -19.32% 72.55% 4.08% -3.92% 21.43% -
  Horiz. % 176.19% 169.05% 209.52% 121.43% 116.67% 121.43% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.0300 1.1200 0.8500 0.8750 0.7600 0.6800 1.3500 -
P/RPS 0.48 0.54 0.42 0.41 0.35 0.32 0.30 36.76%
  QoQ % -11.11% 28.57% 2.44% 17.14% 9.38% 6.67% -
  Horiz. % 160.00% 180.00% 140.00% 136.67% 116.67% 106.67% 100.00%
P/EPS 7.39 8.30 6.42 10.38 7.80 6.95 6.72 6.53%
  QoQ % -10.96% 29.28% -38.15% 33.08% 12.23% 3.42% -
  Horiz. % 109.97% 123.51% 95.54% 154.46% 116.07% 103.42% 100.00%
EY 13.54 12.05 15.58 9.63 12.82 14.38 14.87 -6.05%
  QoQ % 12.37% -22.66% 61.79% -24.88% -10.85% -3.30% -
  Horiz. % 91.06% 81.04% 104.77% 64.76% 86.21% 96.70% 100.00%
DY 0.03 0.04 0.00 4.00 6.14 4.41 0.00 -
  QoQ % -25.00% 0.00% 0.00% -34.85% 39.23% 0.00% -
  Horiz. % 0.68% 0.91% 0.00% 90.70% 139.23% 100.00% -
P/NAPS 0.69 0.76 0.85 0.61 0.50 0.22 0.45 32.94%
  QoQ % -9.21% -10.59% 39.34% 22.00% 127.27% -51.11% -
  Horiz. % 153.33% 168.89% 188.89% 135.56% 111.11% 48.89% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers