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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS