Highlights

[PWF] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     67.87%    YoY -     45.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 353,760 349,258 337,186 334,808 326,444 331,800 317,870 7.37%
  QoQ % 1.29% 3.58% 0.71% 2.56% -1.61% 4.38% -
  Horiz. % 111.29% 109.87% 106.08% 105.33% 102.70% 104.38% 100.00%
PBT 25,542 31,478 30,510 29,528 19,834 21,569 20,044 17.49%
  QoQ % -18.86% 3.17% 3.33% 48.88% -8.05% 7.61% -
  Horiz. % 127.43% 157.05% 152.22% 147.32% 98.95% 107.61% 100.00%
Tax -8,950 -9,578 -9,152 -7,852 -6,922 -6,790 -5,442 39.20%
  QoQ % 6.56% -4.66% -16.56% -13.44% -1.93% -24.78% -
  Horiz. % 164.46% 176.01% 168.17% 144.29% 127.20% 124.78% 100.00%
NP 16,592 21,900 21,358 21,676 12,912 14,778 14,602 8.87%
  QoQ % -24.24% 2.54% -1.47% 67.87% -12.63% 1.21% -
  Horiz. % 113.63% 149.98% 146.27% 148.45% 88.43% 101.21% 100.00%
NP to SH 16,592 22,773 22,058 21,676 12,912 14,778 14,602 8.87%
  QoQ % -27.14% 3.24% 1.76% 67.87% -12.63% 1.21% -
  Horiz. % 113.63% 155.96% 151.06% 148.45% 88.43% 101.21% 100.00%
Tax Rate 35.04 % 30.43 % 30.00 % 26.59 % 34.90 % 31.48 % 27.15 % 18.48%
  QoQ % 15.15% 1.43% 12.82% -23.81% 10.86% 15.95% -
  Horiz. % 129.06% 112.08% 110.50% 97.94% 128.55% 115.95% 100.00%
Total Cost 337,168 327,358 315,828 313,132 313,532 317,021 303,268 7.30%
  QoQ % 3.00% 3.65% 0.86% -0.13% -1.10% 4.54% -
  Horiz. % 111.18% 107.94% 104.14% 103.25% 103.38% 104.54% 100.00%
Net Worth 296,568 243,300 240,187 163,701 219,029 228,958 453,886 -24.64%
  QoQ % 21.89% 1.30% 46.72% -25.26% -4.34% -49.56% -
  Horiz. % 65.34% 53.60% 52.92% 36.07% 48.26% 50.44% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,370 43 65 - 5,360 7,075 4,479 -17.23%
  QoQ % 7,639.71% -33.38% 0.00% 0.00% -24.24% 57.98% -
  Horiz. % 75.24% 0.97% 1.46% 0.00% 119.68% 157.98% 100.00%
Div Payout % 20.31 % 0.19 % 0.30 % - % 41.52 % 47.88 % 30.67 % -23.97%
  QoQ % 10,589.47% -36.67% 0.00% 0.00% -13.28% 56.11% -
  Horiz. % 66.22% 0.62% 0.98% 0.00% 135.38% 156.11% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 296,568 243,300 240,187 163,701 219,029 228,958 453,886 -24.64%
  QoQ % 21.89% 1.30% 46.72% -25.26% -4.34% -49.56% -
  Horiz. % 65.34% 53.60% 52.92% 36.07% 48.26% 50.44% 100.00%
NOSH 168,505 163,288 163,392 163,701 153,167 151,627 149,304 8.38%
  QoQ % 3.19% -0.06% -0.19% 6.88% 1.02% 1.56% -
  Horiz. % 112.86% 109.37% 109.44% 109.64% 102.59% 101.56% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.69 % 6.27 % 6.33 % 6.47 % 3.96 % 4.45 % 4.59 % 1.44%
  QoQ % -25.20% -0.95% -2.16% 63.38% -11.01% -3.05% -
  Horiz. % 102.18% 136.60% 137.91% 140.96% 86.27% 96.95% 100.00%
ROE 5.59 % 9.36 % 9.18 % 13.24 % 5.90 % 6.45 % 3.22 % 44.30%
  QoQ % -40.28% 1.96% -30.66% 124.41% -8.53% 100.31% -
  Horiz. % 173.60% 290.68% 285.09% 411.18% 183.23% 200.31% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 209.94 213.89 206.37 204.52 213.13 218.83 212.90 -0.93%
  QoQ % -1.85% 3.64% 0.90% -4.04% -2.60% 2.79% -
  Horiz. % 98.61% 100.47% 96.93% 96.06% 100.11% 102.79% 100.00%
EPS 10.81 13.95 13.50 13.24 8.43 9.75 9.78 6.88%
  QoQ % -22.51% 3.33% 1.96% 57.06% -13.54% -0.31% -
  Horiz. % 110.53% 142.64% 138.04% 135.38% 86.20% 99.69% 100.00%
DPS 2.00 0.03 0.04 0.00 3.50 4.67 3.00 -23.63%
  QoQ % 6,566.67% -25.00% 0.00% 0.00% -25.05% 55.67% -
  Horiz. % 66.67% 1.00% 1.33% 0.00% 116.67% 155.67% 100.00%
NAPS 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 3.0400 -30.47%
  QoQ % 18.12% 1.36% 47.00% -30.07% -5.30% -50.33% -
  Horiz. % 57.89% 49.01% 48.36% 32.89% 47.04% 49.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.37 200.79 193.85 192.48 187.67 190.75 182.74 7.37%
  QoQ % 1.28% 3.58% 0.71% 2.56% -1.61% 4.38% -
  Horiz. % 111.29% 109.88% 106.08% 105.33% 102.70% 104.38% 100.00%
EPS 9.54 13.09 12.68 12.46 7.42 8.50 8.39 8.92%
  QoQ % -27.12% 3.23% 1.77% 67.92% -12.71% 1.31% -
  Horiz. % 113.71% 156.02% 151.13% 148.51% 88.44% 101.31% 100.00%
DPS 1.94 0.03 0.04 0.00 3.08 4.07 2.58 -17.27%
  QoQ % 6,366.67% -25.00% 0.00% 0.00% -24.32% 57.75% -
  Horiz. % 75.19% 1.16% 1.55% 0.00% 119.38% 157.75% 100.00%
NAPS 1.7049 1.3987 1.3808 0.9411 1.2592 1.3163 2.6094 -24.65%
  QoQ % 21.89% 1.30% 46.72% -25.26% -4.34% -49.56% -
  Horiz. % 65.34% 53.60% 52.92% 36.07% 48.26% 50.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 1.5400 -
P/RPS 0.48 0.51 0.51 0.43 0.34 0.34 0.72 -23.63%
  QoQ % -5.88% 0.00% 18.60% 26.47% 0.00% -52.78% -
  Horiz. % 66.67% 70.83% 70.83% 59.72% 47.22% 47.22% 100.00%
P/EPS 10.26 7.89 7.78 6.61 8.60 7.59 15.75 -24.79%
  QoQ % 30.04% 1.41% 17.70% -23.14% 13.31% -51.81% -
  Horiz. % 65.14% 50.10% 49.40% 41.97% 54.60% 48.19% 100.00%
EY 9.75 12.68 12.86 15.13 11.63 13.17 6.35 32.99%
  QoQ % -23.11% -1.40% -15.00% 30.09% -11.69% 107.40% -
  Horiz. % 153.54% 199.69% 202.52% 238.27% 183.15% 207.40% 100.00%
DY 1.98 0.02 0.04 0.00 4.83 6.31 1.95 1.02%
  QoQ % 9,800.00% -50.00% 0.00% 0.00% -23.45% 223.59% -
  Horiz. % 101.54% 1.03% 2.05% 0.00% 247.69% 323.59% 100.00%
P/NAPS 0.57 0.74 0.71 0.88 0.51 0.49 0.51 7.68%
  QoQ % -22.97% 4.23% -19.32% 72.55% 4.08% -3.92% -
  Horiz. % 111.76% 145.10% 139.22% 172.55% 100.00% 96.08% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 0.6800 -
P/RPS 0.49 0.48 0.54 0.42 0.41 0.35 0.32 32.75%
  QoQ % 2.08% -11.11% 28.57% 2.44% 17.14% 9.38% -
  Horiz. % 153.13% 150.00% 168.75% 131.25% 128.12% 109.38% 100.00%
P/EPS 10.46 7.39 8.30 6.42 10.38 7.80 6.95 31.23%
  QoQ % 41.54% -10.96% 29.28% -38.15% 33.08% 12.23% -
  Horiz. % 150.50% 106.33% 119.42% 92.37% 149.35% 112.23% 100.00%
EY 9.56 13.54 12.05 15.58 9.63 12.82 14.38 -23.77%
  QoQ % -29.39% 12.37% -22.66% 61.79% -24.88% -10.85% -
  Horiz. % 66.48% 94.16% 83.80% 108.34% 66.97% 89.15% 100.00%
DY 1.94 0.03 0.04 0.00 4.00 6.14 4.41 -42.07%
  QoQ % 6,366.67% -25.00% 0.00% 0.00% -34.85% 39.23% -
  Horiz. % 43.99% 0.68% 0.91% 0.00% 90.70% 139.23% 100.00%
P/NAPS 0.59 0.69 0.76 0.85 0.61 0.50 0.22 92.68%
  QoQ % -14.49% -9.21% -10.59% 39.34% 22.00% 127.27% -
  Horiz. % 268.18% 313.64% 345.45% 386.36% 277.27% 227.27% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers