Highlights

[PWF] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     51.81%    YoY -     43.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 168,593 83,702 326,444 248,850 158,935 83,635 285,360 -29.61%
  QoQ % 101.42% -74.36% 31.18% 56.57% 90.03% -70.69% -
  Horiz. % 59.08% 29.33% 114.40% 87.21% 55.70% 29.31% 100.00%
PBT 15,255 7,382 19,834 16,177 10,022 5,318 9,424 37.90%
  QoQ % 106.65% -62.78% 22.61% 61.41% 88.45% -43.57% -
  Horiz. % 161.87% 78.33% 210.46% 171.66% 106.35% 56.43% 100.00%
Tax -4,576 -1,963 -6,922 -5,093 -2,721 -1,590 -3,363 22.82%
  QoQ % -133.11% 71.64% -35.91% -87.17% -71.13% 52.72% -
  Horiz. % 136.07% 58.37% 205.83% 151.44% 80.91% 47.28% 100.00%
NP 10,679 5,419 12,912 11,084 7,301 3,728 6,061 45.93%
  QoQ % 97.07% -58.03% 16.49% 51.81% 95.84% -38.49% -
  Horiz. % 176.19% 89.41% 213.03% 182.87% 120.46% 61.51% 100.00%
NP to SH 11,029 5,419 12,912 11,084 7,301 3,728 6,061 49.10%
  QoQ % 103.52% -58.03% 16.49% 51.81% 95.84% -38.49% -
  Horiz. % 181.97% 89.41% 213.03% 182.87% 120.46% 61.51% 100.00%
Tax Rate 30.00 % 26.59 % 34.90 % 31.48 % 27.15 % 29.90 % 35.69 % -10.94%
  QoQ % 12.82% -23.81% 10.86% 15.95% -9.20% -16.22% -
  Horiz. % 84.06% 74.50% 97.79% 88.20% 76.07% 83.78% 100.00%
Total Cost 157,914 78,283 313,532 237,766 151,634 79,907 279,299 -31.65%
  QoQ % 101.72% -75.03% 31.87% 56.80% 89.76% -71.39% -
  Horiz. % 56.54% 28.03% 112.26% 85.13% 54.29% 28.61% 100.00%
Net Worth 240,187 163,701 219,029 228,958 453,886 222,788 204,878 11.19%
  QoQ % 46.72% -25.26% -4.34% -49.56% 103.73% 8.74% -
  Horiz. % 117.23% 79.90% 106.91% 111.75% 221.54% 108.74% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 32 - 5,360 5,306 2,239 - 4,268 -96.13%
  QoQ % 0.00% 0.00% 1.02% 136.96% 0.00% 0.00% -
  Horiz. % 0.77% 0.00% 125.60% 124.33% 52.47% 0.00% 100.00%
Div Payout % 0.30 % - % 41.52 % 47.88 % 30.67 % - % 70.42 % -97.38%
  QoQ % 0.00% 0.00% -13.28% 56.11% 0.00% 0.00% -
  Horiz. % 0.43% 0.00% 58.96% 67.99% 43.55% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 240,187 163,701 219,029 228,958 453,886 222,788 204,878 11.19%
  QoQ % 46.72% -25.26% -4.34% -49.56% 103.73% 8.74% -
  Horiz. % 117.23% 79.90% 106.91% 111.75% 221.54% 108.74% 100.00%
NOSH 163,392 163,701 153,167 151,627 149,304 74,262 71,138 74.17%
  QoQ % -0.19% 6.88% 1.02% 1.56% 101.05% 4.39% -
  Horiz. % 229.68% 230.12% 215.31% 213.14% 209.88% 104.39% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.33 % 6.47 % 3.96 % 4.45 % 4.59 % 4.46 % 2.12 % 107.49%
  QoQ % -2.16% 63.38% -11.01% -3.05% 2.91% 110.38% -
  Horiz. % 298.58% 305.19% 186.79% 209.91% 216.51% 210.38% 100.00%
ROE 4.59 % 3.31 % 5.90 % 4.84 % 1.61 % 1.67 % 2.96 % 34.01%
  QoQ % 38.67% -43.90% 21.90% 200.62% -3.59% -43.58% -
  Horiz. % 155.07% 111.82% 199.32% 163.51% 54.39% 56.42% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 103.18 51.13 213.13 164.12 106.45 112.62 401.13 -59.59%
  QoQ % 101.80% -76.01% 29.86% 54.18% -5.48% -71.92% -
  Horiz. % 25.72% 12.75% 53.13% 40.91% 26.54% 28.08% 100.00%
EPS 6.75 3.31 8.43 7.31 4.89 5.02 8.52 -14.39%
  QoQ % 103.93% -60.74% 15.32% 49.49% -2.59% -41.08% -
  Horiz. % 79.23% 38.85% 98.94% 85.80% 57.39% 58.92% 100.00%
DPS 0.02 0.00 3.50 3.50 1.50 0.00 6.00 -97.78%
  QoQ % 0.00% 0.00% 0.00% 133.33% 0.00% 0.00% -
  Horiz. % 0.33% 0.00% 58.33% 58.33% 25.00% 0.00% 100.00%
NAPS 1.4700 1.0000 1.4300 1.5100 3.0400 3.0000 2.8800 -36.16%
  QoQ % 47.00% -30.07% -5.30% -50.33% 1.33% 4.17% -
  Horiz. % 51.04% 34.72% 49.65% 52.43% 105.56% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 96.92 48.12 187.67 143.06 91.37 48.08 164.05 -29.61%
  QoQ % 101.41% -74.36% 31.18% 56.57% 90.04% -70.69% -
  Horiz. % 59.08% 29.33% 114.40% 87.21% 55.70% 29.31% 100.00%
EPS 6.34 3.12 7.42 6.37 4.20 2.14 3.48 49.22%
  QoQ % 103.21% -57.95% 16.48% 51.67% 96.26% -38.51% -
  Horiz. % 182.18% 89.66% 213.22% 183.05% 120.69% 61.49% 100.00%
DPS 0.02 0.00 3.08 3.05 1.29 0.00 2.45 -95.96%
  QoQ % 0.00% 0.00% 0.98% 136.43% 0.00% 0.00% -
  Horiz. % 0.82% 0.00% 125.71% 124.49% 52.65% 0.00% 100.00%
NAPS 1.3808 0.9411 1.2592 1.3163 2.6094 1.2808 1.1778 11.19%
  QoQ % 46.72% -25.26% -4.34% -49.56% 103.73% 8.75% -
  Horiz. % 117.24% 79.90% 106.91% 111.76% 221.55% 108.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.0500 0.8750 0.7250 0.7400 1.5400 1.2700 1.2500 -
P/RPS 1.02 1.71 0.34 0.45 1.45 1.13 0.31 121.38%
  QoQ % -40.35% 402.94% -24.44% -68.97% 28.32% 264.52% -
  Horiz. % 329.03% 551.61% 109.68% 145.16% 467.74% 364.52% 100.00%
P/EPS 15.56 26.43 8.60 10.12 31.49 25.30 14.67 4.01%
  QoQ % -41.13% 207.33% -15.02% -67.86% 24.47% 72.46% -
  Horiz. % 106.07% 180.16% 58.62% 68.98% 214.66% 172.46% 100.00%
EY 6.43 3.78 11.63 9.88 3.18 3.95 6.82 -3.85%
  QoQ % 70.11% -67.50% 17.71% 210.69% -19.49% -42.08% -
  Horiz. % 94.28% 55.43% 170.53% 144.87% 46.63% 57.92% 100.00%
DY 0.02 0.00 4.83 4.73 0.97 0.00 4.80 -97.42%
  QoQ % 0.00% 0.00% 2.11% 387.63% 0.00% 0.00% -
  Horiz. % 0.42% 0.00% 100.62% 98.54% 20.21% 0.00% 100.00%
P/NAPS 0.71 0.88 0.51 0.49 0.51 0.42 0.43 39.74%
  QoQ % -19.32% 72.55% 4.08% -3.92% 21.43% -2.33% -
  Horiz. % 165.12% 204.65% 118.60% 113.95% 118.60% 97.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.1200 0.8500 0.8750 0.7600 0.6800 1.3500 1.2900 -
P/RPS 1.09 1.66 0.41 0.46 0.64 1.20 0.32 126.56%
  QoQ % -34.34% 304.88% -10.87% -28.12% -46.67% 275.00% -
  Horiz. % 340.63% 518.75% 128.12% 143.75% 200.00% 375.00% 100.00%
P/EPS 16.59 25.68 10.38 10.40 13.91 26.89 15.14 6.29%
  QoQ % -35.40% 147.40% -0.19% -25.23% -48.27% 77.61% -
  Horiz. % 109.58% 169.62% 68.56% 68.69% 91.88% 177.61% 100.00%
EY 6.03 3.89 9.63 9.62 7.19 3.72 6.60 -5.85%
  QoQ % 55.01% -59.61% 0.10% 33.80% 93.28% -43.64% -
  Horiz. % 91.36% 58.94% 145.91% 145.76% 108.94% 56.36% 100.00%
DY 0.02 0.00 4.00 4.61 2.21 0.00 4.65 -97.36%
  QoQ % 0.00% 0.00% -13.23% 108.60% 0.00% 0.00% -
  Horiz. % 0.43% 0.00% 86.02% 99.14% 47.53% 0.00% 100.00%
P/NAPS 0.76 0.85 0.61 0.50 0.22 0.45 0.45 41.86%
  QoQ % -10.59% 39.34% 22.00% 127.27% -51.11% 0.00% -
  Horiz. % 168.89% 188.89% 135.56% 111.11% 48.89% 100.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers