Highlights

[PWF] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     146.03%    YoY -     12.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 326,444 331,800 317,870 334,540 285,360 291,002 279,470 10.86%
  QoQ % -1.61% 4.38% -4.98% 17.23% -1.94% 4.13% -
  Horiz. % 116.81% 118.72% 113.74% 119.71% 102.11% 104.13% 100.00%
PBT 19,834 21,569 20,044 21,272 9,424 14,881 15,124 19.71%
  QoQ % -8.05% 7.61% -5.77% 125.72% -36.67% -1.60% -
  Horiz. % 131.14% 142.62% 132.53% 140.65% 62.31% 98.40% 100.00%
Tax -6,922 -6,790 -5,442 -6,360 -3,363 -4,617 -5,254 20.08%
  QoQ % -1.93% -24.78% 14.43% -89.12% 27.17% 12.12% -
  Horiz. % 131.75% 129.25% 103.58% 121.05% 64.01% 87.88% 100.00%
NP 12,912 14,778 14,602 14,912 6,061 10,264 9,870 19.52%
  QoQ % -12.63% 1.21% -2.08% 146.03% -40.95% 3.99% -
  Horiz. % 130.82% 149.73% 147.94% 151.08% 61.41% 103.99% 100.00%
NP to SH 12,912 14,778 14,602 14,912 6,061 10,264 9,870 19.52%
  QoQ % -12.63% 1.21% -2.08% 146.03% -40.95% 3.99% -
  Horiz. % 130.82% 149.73% 147.94% 151.08% 61.41% 103.99% 100.00%
Tax Rate 34.90 % 31.48 % 27.15 % 29.90 % 35.69 % 31.03 % 34.74 % 0.31%
  QoQ % 10.86% 15.95% -9.20% -16.22% 15.02% -10.68% -
  Horiz. % 100.46% 90.62% 78.15% 86.07% 102.73% 89.32% 100.00%
Total Cost 313,532 317,021 303,268 319,628 279,299 280,738 269,600 10.54%
  QoQ % -1.10% 4.54% -5.12% 14.44% -0.51% 4.13% -
  Horiz. % 116.30% 117.59% 112.49% 118.56% 103.60% 104.13% 100.00%
Net Worth 219,029 228,958 453,886 222,788 204,878 215,152 208,947 3.18%
  QoQ % -4.34% -49.56% 103.73% 8.74% -4.78% 2.97% -
  Horiz. % 104.83% 109.58% 217.23% 106.62% 98.05% 102.97% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,360 7,075 4,479 - 4,268 - - -
  QoQ % -24.24% 57.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.60% 165.78% 104.94% 0.00% 100.00% - -
Div Payout % 41.52 % 47.88 % 30.67 % - % 70.42 % - % - % -
  QoQ % -13.28% 56.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.96% 67.99% 43.55% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 219,029 228,958 453,886 222,788 204,878 215,152 208,947 3.18%
  QoQ % -4.34% -49.56% 103.73% 8.74% -4.78% 2.97% -
  Horiz. % 104.83% 109.58% 217.23% 106.62% 98.05% 102.97% 100.00%
NOSH 153,167 151,627 149,304 74,262 71,138 69,854 68,732 70.20%
  QoQ % 1.02% 1.56% 101.05% 4.39% 1.84% 1.63% -
  Horiz. % 222.85% 220.61% 217.23% 108.05% 103.50% 101.63% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.96 % 4.45 % 4.59 % 4.46 % 2.12 % 3.53 % 3.53 % 7.93%
  QoQ % -11.01% -3.05% 2.91% 110.38% -39.94% 0.00% -
  Horiz. % 112.18% 126.06% 130.03% 126.35% 60.06% 100.00% 100.00%
ROE 5.90 % 6.45 % 3.22 % 6.69 % 2.96 % 4.77 % 4.72 % 15.96%
  QoQ % -8.53% 100.31% -51.87% 126.01% -37.95% 1.06% -
  Horiz. % 125.00% 136.65% 68.22% 141.74% 62.71% 101.06% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 213.13 218.83 212.90 450.48 401.13 416.58 406.60 -34.86%
  QoQ % -2.60% 2.79% -52.74% 12.30% -3.71% 2.45% -
  Horiz. % 52.42% 53.82% 52.36% 110.79% 98.65% 102.45% 100.00%
EPS 8.43 9.75 9.78 20.08 8.52 14.69 14.36 -29.78%
  QoQ % -13.54% -0.31% -51.29% 135.68% -42.00% 2.30% -
  Horiz. % 58.70% 67.90% 68.11% 139.83% 59.33% 102.30% 100.00%
DPS 3.50 4.67 3.00 0.00 6.00 0.00 0.00 -
  QoQ % -25.05% 55.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.33% 77.83% 50.00% 0.00% 100.00% - -
NAPS 1.4300 1.5100 3.0400 3.0000 2.8800 3.0800 3.0400 -39.38%
  QoQ % -5.30% -50.33% 1.33% 4.17% -6.49% 1.32% -
  Horiz. % 47.04% 49.67% 100.00% 98.68% 94.74% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 187.67 190.75 182.74 192.32 164.05 167.29 160.66 10.86%
  QoQ % -1.61% 4.38% -4.98% 17.23% -1.94% 4.13% -
  Horiz. % 116.81% 118.73% 113.74% 119.71% 102.11% 104.13% 100.00%
EPS 7.42 8.50 8.39 8.57 3.48 5.90 5.67 19.54%
  QoQ % -12.71% 1.31% -2.10% 146.26% -41.02% 4.06% -
  Horiz. % 130.86% 149.91% 147.97% 151.15% 61.38% 104.06% 100.00%
DPS 3.08 4.07 2.58 0.00 2.45 0.00 0.00 -
  QoQ % -24.32% 57.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.71% 166.12% 105.31% 0.00% 100.00% - -
NAPS 1.2592 1.3163 2.6094 1.2808 1.1778 1.2369 1.2012 3.18%
  QoQ % -4.34% -49.56% 103.73% 8.75% -4.78% 2.97% -
  Horiz. % 104.83% 109.58% 217.23% 106.63% 98.05% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7250 0.7400 1.5400 1.2700 1.2500 1.1500 1.2200 -
P/RPS 0.34 0.34 0.72 0.28 0.31 0.28 0.30 8.66%
  QoQ % 0.00% -52.78% 157.14% -9.68% 10.71% -6.67% -
  Horiz. % 113.33% 113.33% 240.00% 93.33% 103.33% 93.33% 100.00%
P/EPS 8.60 7.59 15.75 6.32 14.67 7.83 8.50 0.78%
  QoQ % 13.31% -51.81% 149.21% -56.92% 87.36% -7.88% -
  Horiz. % 101.18% 89.29% 185.29% 74.35% 172.59% 92.12% 100.00%
EY 11.63 13.17 6.35 15.81 6.82 12.78 11.77 -0.79%
  QoQ % -11.69% 107.40% -59.84% 131.82% -46.64% 8.58% -
  Horiz. % 98.81% 111.89% 53.95% 134.32% 57.94% 108.58% 100.00%
DY 4.83 6.31 1.95 0.00 4.80 0.00 0.00 -
  QoQ % -23.45% 223.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.62% 131.46% 40.62% 0.00% 100.00% - -
P/NAPS 0.51 0.49 0.51 0.42 0.43 0.37 0.40 17.50%
  QoQ % 4.08% -3.92% 21.43% -2.33% 16.22% -7.50% -
  Horiz. % 127.50% 122.50% 127.50% 105.00% 107.50% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.8750 0.7600 0.6800 1.3500 1.2900 1.2900 1.0700 -
P/RPS 0.41 0.35 0.32 0.30 0.32 0.31 0.26 35.29%
  QoQ % 17.14% 9.38% 6.67% -6.25% 3.23% 19.23% -
  Horiz. % 157.69% 134.62% 123.08% 115.38% 123.08% 119.23% 100.00%
P/EPS 10.38 7.80 6.95 6.72 15.14 8.78 7.45 24.62%
  QoQ % 33.08% 12.23% 3.42% -55.61% 72.44% 17.85% -
  Horiz. % 139.33% 104.70% 93.29% 90.20% 203.22% 117.85% 100.00%
EY 9.63 12.82 14.38 14.87 6.60 11.39 13.42 -19.77%
  QoQ % -24.88% -10.85% -3.30% 125.30% -42.05% -15.13% -
  Horiz. % 71.76% 95.53% 107.15% 110.80% 49.18% 84.87% 100.00%
DY 4.00 6.14 4.41 0.00 4.65 0.00 0.00 -
  QoQ % -34.85% 39.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.02% 132.04% 94.84% 0.00% 100.00% - -
P/NAPS 0.61 0.50 0.22 0.45 0.45 0.42 0.35 44.58%
  QoQ % 22.00% 127.27% -51.11% 0.00% 7.14% 20.00% -
  Horiz. % 174.29% 142.86% 62.86% 128.57% 128.57% 120.00% 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.
 


 

227  283  509  1244 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers