Highlights

[PWF] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     95.84%    YoY -     47.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 83,702 326,444 248,850 158,935 83,635 285,360 218,252 -47.18%
  QoQ % -74.36% 31.18% 56.57% 90.03% -70.69% 30.75% -
  Horiz. % 38.35% 149.57% 114.02% 72.82% 38.32% 130.75% 100.00%
PBT 7,382 19,834 16,177 10,022 5,318 9,424 11,161 -24.07%
  QoQ % -62.78% 22.61% 61.41% 88.45% -43.57% -15.56% -
  Horiz. % 66.14% 177.71% 144.94% 89.79% 47.65% 84.44% 100.00%
Tax -1,963 -6,922 -5,093 -2,721 -1,590 -3,363 -3,463 -31.48%
  QoQ % 71.64% -35.91% -87.17% -71.13% 52.72% 2.89% -
  Horiz. % 56.68% 199.88% 147.07% 78.57% 45.91% 97.11% 100.00%
NP 5,419 12,912 11,084 7,301 3,728 6,061 7,698 -20.85%
  QoQ % -58.03% 16.49% 51.81% 95.84% -38.49% -21.27% -
  Horiz. % 70.39% 167.73% 143.99% 94.84% 48.43% 78.73% 100.00%
NP to SH 5,419 12,912 11,084 7,301 3,728 6,061 7,698 -20.85%
  QoQ % -58.03% 16.49% 51.81% 95.84% -38.49% -21.27% -
  Horiz. % 70.39% 167.73% 143.99% 94.84% 48.43% 78.73% 100.00%
Tax Rate 26.59 % 34.90 % 31.48 % 27.15 % 29.90 % 35.69 % 31.03 % -9.77%
  QoQ % -23.81% 10.86% 15.95% -9.20% -16.22% 15.02% -
  Horiz. % 85.69% 112.47% 101.45% 87.50% 96.36% 115.02% 100.00%
Total Cost 78,283 313,532 237,766 151,634 79,907 279,299 210,554 -48.26%
  QoQ % -75.03% 31.87% 56.80% 89.76% -71.39% 32.65% -
  Horiz. % 37.18% 148.91% 112.92% 72.02% 37.95% 132.65% 100.00%
Net Worth 163,701 219,029 228,958 453,886 222,788 204,878 215,152 -16.64%
  QoQ % -25.26% -4.34% -49.56% 103.73% 8.74% -4.78% -
  Horiz. % 76.09% 101.80% 106.42% 210.96% 103.55% 95.22% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 5,360 5,306 2,239 - 4,268 - -
  QoQ % 0.00% 1.02% 136.96% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.60% 124.33% 52.47% 0.00% 100.00% -
Div Payout % - % 41.52 % 47.88 % 30.67 % - % 70.42 % - % -
  QoQ % 0.00% -13.28% 56.11% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.96% 67.99% 43.55% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 163,701 219,029 228,958 453,886 222,788 204,878 215,152 -16.64%
  QoQ % -25.26% -4.34% -49.56% 103.73% 8.74% -4.78% -
  Horiz. % 76.09% 101.80% 106.42% 210.96% 103.55% 95.22% 100.00%
NOSH 163,701 153,167 151,627 149,304 74,262 71,138 69,854 76.34%
  QoQ % 6.88% 1.02% 1.56% 101.05% 4.39% 1.84% -
  Horiz. % 234.35% 219.27% 217.06% 213.74% 106.31% 101.84% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.47 % 3.96 % 4.45 % 4.59 % 4.46 % 2.12 % 3.53 % 49.71%
  QoQ % 63.38% -11.01% -3.05% 2.91% 110.38% -39.94% -
  Horiz. % 183.29% 112.18% 126.06% 130.03% 126.35% 60.06% 100.00%
ROE 3.31 % 5.90 % 4.84 % 1.61 % 1.67 % 2.96 % 3.58 % -5.09%
  QoQ % -43.90% 21.90% 200.62% -3.59% -43.58% -17.32% -
  Horiz. % 92.46% 164.80% 135.20% 44.97% 46.65% 82.68% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 51.13 213.13 164.12 106.45 112.62 401.13 312.44 -70.05%
  QoQ % -76.01% 29.86% 54.18% -5.48% -71.92% 28.39% -
  Horiz. % 16.36% 68.21% 52.53% 34.07% 36.05% 128.39% 100.00%
EPS 3.31 8.43 7.31 4.89 5.02 8.52 11.02 -55.12%
  QoQ % -60.74% 15.32% 49.49% -2.59% -41.08% -22.69% -
  Horiz. % 30.04% 76.50% 66.33% 44.37% 45.55% 77.31% 100.00%
DPS 0.00 3.50 3.50 1.50 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.33% 58.33% 25.00% 0.00% 100.00% -
NAPS 1.0000 1.4300 1.5100 3.0400 3.0000 2.8800 3.0800 -52.73%
  QoQ % -30.07% -5.30% -50.33% 1.33% 4.17% -6.49% -
  Horiz. % 32.47% 46.43% 49.03% 98.70% 97.40% 93.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.12 187.67 143.06 91.37 48.08 164.05 125.47 -47.18%
  QoQ % -74.36% 31.18% 56.57% 90.04% -70.69% 30.75% -
  Horiz. % 38.35% 149.57% 114.02% 72.82% 38.32% 130.75% 100.00%
EPS 3.12 7.42 6.37 4.20 2.14 3.48 4.43 -20.82%
  QoQ % -57.95% 16.48% 51.67% 96.26% -38.51% -21.44% -
  Horiz. % 70.43% 167.49% 143.79% 94.81% 48.31% 78.56% 100.00%
DPS 0.00 3.08 3.05 1.29 0.00 2.45 0.00 -
  QoQ % 0.00% 0.98% 136.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.71% 124.49% 52.65% 0.00% 100.00% -
NAPS 0.9411 1.2592 1.3163 2.6094 1.2808 1.1778 1.2369 -16.64%
  QoQ % -25.26% -4.34% -49.56% 103.73% 8.75% -4.78% -
  Horiz. % 76.09% 101.80% 106.42% 210.96% 103.55% 95.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8750 0.7250 0.7400 1.5400 1.2700 1.2500 1.1500 -
P/RPS 1.71 0.34 0.45 1.45 1.13 0.31 0.37 177.20%
  QoQ % 402.94% -24.44% -68.97% 28.32% 264.52% -16.22% -
  Horiz. % 462.16% 91.89% 121.62% 391.89% 305.41% 83.78% 100.00%
P/EPS 26.43 8.60 10.12 31.49 25.30 14.67 10.44 85.65%
  QoQ % 207.33% -15.02% -67.86% 24.47% 72.46% 40.52% -
  Horiz. % 253.16% 82.38% 96.93% 301.63% 242.34% 140.52% 100.00%
EY 3.78 11.63 9.88 3.18 3.95 6.82 9.58 -46.17%
  QoQ % -67.50% 17.71% 210.69% -19.49% -42.08% -28.81% -
  Horiz. % 39.46% 121.40% 103.13% 33.19% 41.23% 71.19% 100.00%
DY 0.00 4.83 4.73 0.97 0.00 4.80 0.00 -
  QoQ % 0.00% 2.11% 387.63% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.62% 98.54% 20.21% 0.00% 100.00% -
P/NAPS 0.88 0.51 0.49 0.51 0.42 0.43 0.37 78.08%
  QoQ % 72.55% 4.08% -3.92% 21.43% -2.33% 16.22% -
  Horiz. % 237.84% 137.84% 132.43% 137.84% 113.51% 116.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.8500 0.8750 0.7600 0.6800 1.3500 1.2900 1.2900 -
P/RPS 1.66 0.41 0.46 0.64 1.20 0.32 0.41 153.81%
  QoQ % 304.88% -10.87% -28.12% -46.67% 275.00% -21.95% -
  Horiz. % 404.88% 100.00% 112.20% 156.10% 292.68% 78.05% 100.00%
P/EPS 25.68 10.38 10.40 13.91 26.89 15.14 11.71 68.71%
  QoQ % 147.40% -0.19% -25.23% -48.27% 77.61% 29.29% -
  Horiz. % 219.30% 88.64% 88.81% 118.79% 229.63% 129.29% 100.00%
EY 3.89 9.63 9.62 7.19 3.72 6.60 8.54 -40.77%
  QoQ % -59.61% 0.10% 33.80% 93.28% -43.64% -22.72% -
  Horiz. % 45.55% 112.76% 112.65% 84.19% 43.56% 77.28% 100.00%
DY 0.00 4.00 4.61 2.21 0.00 4.65 0.00 -
  QoQ % 0.00% -13.23% 108.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.02% 99.14% 47.53% 0.00% 100.00% -
P/NAPS 0.85 0.61 0.50 0.22 0.45 0.45 0.42 59.93%
  QoQ % 39.34% 22.00% 127.27% -51.11% 0.00% 7.14% -
  Horiz. % 202.38% 145.24% 119.05% 52.38% 107.14% 107.14% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

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