Highlights

[PWF] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     55.99%    YoY -     -27.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 158,935 83,635 285,360 218,252 139,735 71,653 279,745 -31.43%
  QoQ % 90.03% -70.69% 30.75% 56.19% 95.02% -74.39% -
  Horiz. % 56.81% 29.90% 102.01% 78.02% 49.95% 25.61% 100.00%
PBT 10,022 5,318 9,424 11,161 7,562 4,508 16,413 -28.05%
  QoQ % 88.45% -43.57% -15.56% 47.59% 67.75% -72.53% -
  Horiz. % 61.06% 32.40% 57.42% 68.00% 46.07% 27.47% 100.00%
Tax -2,721 -1,590 -3,363 -3,463 -2,627 -1,192 -4,753 -31.08%
  QoQ % -71.13% 52.72% 2.89% -31.82% -120.39% 74.92% -
  Horiz. % 57.25% 33.45% 70.76% 72.86% 55.27% 25.08% 100.00%
NP 7,301 3,728 6,061 7,698 4,935 3,316 11,660 -26.83%
  QoQ % 95.84% -38.49% -21.27% 55.99% 48.82% -71.56% -
  Horiz. % 62.62% 31.97% 51.98% 66.02% 42.32% 28.44% 100.00%
NP to SH 7,301 3,728 6,061 7,698 4,935 3,316 11,660 -26.83%
  QoQ % 95.84% -38.49% -21.27% 55.99% 48.82% -71.56% -
  Horiz. % 62.62% 31.97% 51.98% 66.02% 42.32% 28.44% 100.00%
Tax Rate 27.15 % 29.90 % 35.69 % 31.03 % 34.74 % 26.44 % 28.96 % -4.22%
  QoQ % -9.20% -16.22% 15.02% -10.68% 31.39% -8.70% -
  Horiz. % 93.75% 103.25% 123.24% 107.15% 119.96% 91.30% 100.00%
Total Cost 151,634 79,907 279,299 210,554 134,800 68,337 268,085 -31.63%
  QoQ % 89.76% -71.39% 32.65% 56.20% 97.26% -74.51% -
  Horiz. % 56.56% 29.81% 104.18% 78.54% 50.28% 25.49% 100.00%
Net Worth 453,886 222,788 204,878 215,152 208,947 204,772 222,115 61.10%
  QoQ % 103.73% 8.74% -4.78% 2.97% 2.04% -7.81% -
  Horiz. % 204.35% 100.30% 92.24% 96.87% 94.07% 92.19% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,239 - 4,268 - - - 4,725 -39.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.39% 0.00% 90.32% 0.00% 0.00% 0.00% 100.00%
Div Payout % 30.67 % - % 70.42 % - % - % - % 40.53 % -16.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.67% 0.00% 173.75% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 453,886 222,788 204,878 215,152 208,947 204,772 222,115 61.10%
  QoQ % 103.73% 8.74% -4.78% 2.97% 2.04% -7.81% -
  Horiz. % 204.35% 100.30% 92.24% 96.87% 94.07% 92.19% 100.00%
NOSH 149,304 74,262 71,138 69,854 68,732 66,055 59,073 85.65%
  QoQ % 101.05% 4.39% 1.84% 1.63% 4.05% 11.82% -
  Horiz. % 252.74% 125.71% 120.42% 118.25% 116.35% 111.82% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.59 % 4.46 % 2.12 % 3.53 % 3.53 % 4.63 % 4.17 % 6.61%
  QoQ % 2.91% 110.38% -39.94% 0.00% -23.76% 11.03% -
  Horiz. % 110.07% 106.95% 50.84% 84.65% 84.65% 111.03% 100.00%
ROE 1.61 % 1.67 % 2.96 % 3.58 % 2.36 % 1.62 % 5.25 % -54.56%
  QoQ % -3.59% -43.58% -17.32% 51.69% 45.68% -69.14% -
  Horiz. % 30.67% 31.81% 56.38% 68.19% 44.95% 30.86% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 106.45 112.62 401.13 312.44 203.30 108.47 473.56 -63.06%
  QoQ % -5.48% -71.92% 28.39% 53.68% 87.43% -77.09% -
  Horiz. % 22.48% 23.78% 84.71% 65.98% 42.93% 22.91% 100.00%
EPS 4.89 5.02 8.52 11.02 7.18 5.02 16.45 -55.49%
  QoQ % -2.59% -41.08% -22.69% 53.48% 43.03% -69.48% -
  Horiz. % 29.73% 30.52% 51.79% 66.99% 43.65% 30.52% 100.00%
DPS 1.50 0.00 6.00 0.00 0.00 0.00 8.00 -67.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.75% 0.00% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.0400 3.0000 2.8800 3.0800 3.0400 3.1000 3.7600 -13.22%
  QoQ % 1.33% 4.17% -6.49% 1.32% -1.94% -17.55% -
  Horiz. % 80.85% 79.79% 76.60% 81.91% 80.85% 82.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 91.37 48.08 164.05 125.47 80.33 41.19 160.82 -31.43%
  QoQ % 90.04% -70.69% 30.75% 56.19% 95.02% -74.39% -
  Horiz. % 56.82% 29.90% 102.01% 78.02% 49.95% 25.61% 100.00%
EPS 4.20 2.14 3.48 4.43 2.84 1.91 6.70 -26.77%
  QoQ % 96.26% -38.51% -21.44% 55.99% 48.69% -71.49% -
  Horiz. % 62.69% 31.94% 51.94% 66.12% 42.39% 28.51% 100.00%
DPS 1.29 0.00 2.45 0.00 0.00 0.00 2.72 -39.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.43% 0.00% 90.07% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6094 1.2808 1.1778 1.2369 1.2012 1.1772 1.2769 61.11%
  QoQ % 103.73% 8.75% -4.78% 2.97% 2.04% -7.81% -
  Horiz. % 204.35% 100.31% 92.24% 96.87% 94.07% 92.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 1.4800 -
P/RPS 1.45 1.13 0.31 0.37 0.60 1.33 0.31 179.95%
  QoQ % 28.32% 264.52% -16.22% -38.33% -54.89% 329.03% -
  Horiz. % 467.74% 364.52% 100.00% 119.35% 193.55% 429.03% 100.00%
P/EPS 31.49 25.30 14.67 10.44 16.99 28.69 7.50 160.49%
  QoQ % 24.47% 72.46% 40.52% -38.55% -40.78% 282.53% -
  Horiz. % 419.87% 337.33% 195.60% 139.20% 226.53% 382.53% 100.00%
EY 3.18 3.95 6.82 9.58 5.89 3.49 13.34 -61.59%
  QoQ % -19.49% -42.08% -28.81% 62.65% 68.77% -73.84% -
  Horiz. % 23.84% 29.61% 51.12% 71.81% 44.15% 26.16% 100.00%
DY 0.97 0.00 4.80 0.00 0.00 0.00 5.41 -68.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.93% 0.00% 88.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.42 0.43 0.37 0.40 0.46 0.39 19.60%
  QoQ % 21.43% -2.33% 16.22% -7.50% -13.04% 17.95% -
  Horiz. % 130.77% 107.69% 110.26% 94.87% 102.56% 117.95% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 -
Price 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 1.4700 -
P/RPS 0.64 1.20 0.32 0.41 0.53 1.23 0.31 62.21%
  QoQ % -46.67% 275.00% -21.95% -22.64% -56.91% 296.77% -
  Horiz. % 206.45% 387.10% 103.23% 132.26% 170.97% 396.77% 100.00%
P/EPS 13.91 26.89 15.14 11.71 14.90 26.49 7.45 51.69%
  QoQ % -48.27% 77.61% 29.29% -21.41% -43.75% 255.57% -
  Horiz. % 186.71% 360.94% 203.22% 157.18% 200.00% 355.57% 100.00%
EY 7.19 3.72 6.60 8.54 6.71 3.77 13.43 -34.09%
  QoQ % 93.28% -43.64% -22.72% 27.27% 77.98% -71.93% -
  Horiz. % 53.54% 27.70% 49.14% 63.59% 49.96% 28.07% 100.00%
DY 2.21 0.00 4.65 0.00 0.00 0.00 5.44 -45.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.62% 0.00% 85.48% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.22 0.45 0.45 0.42 0.35 0.43 0.39 -31.75%
  QoQ % -51.11% 0.00% 7.14% 20.00% -18.60% 10.26% -
  Horiz. % 56.41% 115.38% 115.38% 107.69% 89.74% 110.26% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers