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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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