Highlights

[PWF] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -21.27%    YoY -     -48.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 248,850 158,935 83,635 285,360 218,252 139,735 71,653 128.81%
  QoQ % 56.57% 90.03% -70.69% 30.75% 56.19% 95.02% -
  Horiz. % 347.30% 221.81% 116.72% 398.25% 304.60% 195.02% 100.00%
PBT 16,177 10,022 5,318 9,424 11,161 7,562 4,508 133.85%
  QoQ % 61.41% 88.45% -43.57% -15.56% 47.59% 67.75% -
  Horiz. % 358.85% 222.32% 117.97% 209.05% 247.58% 167.75% 100.00%
Tax -5,093 -2,721 -1,590 -3,363 -3,463 -2,627 -1,192 162.61%
  QoQ % -87.17% -71.13% 52.72% 2.89% -31.82% -120.39% -
  Horiz. % 427.27% 228.27% 133.39% 282.13% 290.52% 220.39% 100.00%
NP 11,084 7,301 3,728 6,061 7,698 4,935 3,316 123.07%
  QoQ % 51.81% 95.84% -38.49% -21.27% 55.99% 48.82% -
  Horiz. % 334.26% 220.17% 112.42% 182.78% 232.15% 148.82% 100.00%
NP to SH 11,084 7,301 3,728 6,061 7,698 4,935 3,316 123.07%
  QoQ % 51.81% 95.84% -38.49% -21.27% 55.99% 48.82% -
  Horiz. % 334.26% 220.17% 112.42% 182.78% 232.15% 148.82% 100.00%
Tax Rate 31.48 % 27.15 % 29.90 % 35.69 % 31.03 % 34.74 % 26.44 % 12.30%
  QoQ % 15.95% -9.20% -16.22% 15.02% -10.68% 31.39% -
  Horiz. % 119.06% 102.69% 113.09% 134.98% 117.36% 131.39% 100.00%
Total Cost 237,766 151,634 79,907 279,299 210,554 134,800 68,337 129.09%
  QoQ % 56.80% 89.76% -71.39% 32.65% 56.20% 97.26% -
  Horiz. % 347.93% 221.89% 116.93% 408.71% 308.11% 197.26% 100.00%
Net Worth 228,958 453,886 222,788 204,878 215,152 208,947 204,772 7.70%
  QoQ % -49.56% 103.73% 8.74% -4.78% 2.97% 2.04% -
  Horiz. % 111.81% 221.65% 108.80% 100.05% 105.07% 102.04% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,306 2,239 - 4,268 - - - -
  QoQ % 136.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.33% 52.47% 0.00% 100.00% - - -
Div Payout % 47.88 % 30.67 % - % 70.42 % - % - % - % -
  QoQ % 56.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.99% 43.55% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 228,958 453,886 222,788 204,878 215,152 208,947 204,772 7.70%
  QoQ % -49.56% 103.73% 8.74% -4.78% 2.97% 2.04% -
  Horiz. % 111.81% 221.65% 108.80% 100.05% 105.07% 102.04% 100.00%
NOSH 151,627 149,304 74,262 71,138 69,854 68,732 66,055 73.75%
  QoQ % 1.56% 101.05% 4.39% 1.84% 1.63% 4.05% -
  Horiz. % 229.55% 226.03% 112.42% 107.69% 105.75% 104.05% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.45 % 4.59 % 4.46 % 2.12 % 3.53 % 3.53 % 4.63 % -2.60%
  QoQ % -3.05% 2.91% 110.38% -39.94% 0.00% -23.76% -
  Horiz. % 96.11% 99.14% 96.33% 45.79% 76.24% 76.24% 100.00%
ROE 4.84 % 1.61 % 1.67 % 2.96 % 3.58 % 2.36 % 1.62 % 107.02%
  QoQ % 200.62% -3.59% -43.58% -17.32% 51.69% 45.68% -
  Horiz. % 298.77% 99.38% 103.09% 182.72% 220.99% 145.68% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 164.12 106.45 112.62 401.13 312.44 203.30 108.47 31.70%
  QoQ % 54.18% -5.48% -71.92% 28.39% 53.68% 87.43% -
  Horiz. % 151.30% 98.14% 103.83% 369.81% 288.04% 187.43% 100.00%
EPS 7.31 4.89 5.02 8.52 11.02 7.18 5.02 28.38%
  QoQ % 49.49% -2.59% -41.08% -22.69% 53.48% 43.03% -
  Horiz. % 145.62% 97.41% 100.00% 169.72% 219.52% 143.03% 100.00%
DPS 3.50 1.50 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 133.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.33% 25.00% 0.00% 100.00% - - -
NAPS 1.5100 3.0400 3.0000 2.8800 3.0800 3.0400 3.1000 -38.01%
  QoQ % -50.33% 1.33% 4.17% -6.49% 1.32% -1.94% -
  Horiz. % 48.71% 98.06% 96.77% 92.90% 99.35% 98.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 143.06 91.37 48.08 164.05 125.47 80.33 41.19 128.82%
  QoQ % 56.57% 90.04% -70.69% 30.75% 56.19% 95.02% -
  Horiz. % 347.32% 221.83% 116.73% 398.28% 304.61% 195.02% 100.00%
EPS 6.37 4.20 2.14 3.48 4.43 2.84 1.91 122.73%
  QoQ % 51.67% 96.26% -38.51% -21.44% 55.99% 48.69% -
  Horiz. % 333.51% 219.90% 112.04% 182.20% 231.94% 148.69% 100.00%
DPS 3.05 1.29 0.00 2.45 0.00 0.00 0.00 -
  QoQ % 136.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.49% 52.65% 0.00% 100.00% - - -
NAPS 1.3163 2.6094 1.2808 1.1778 1.2369 1.2012 1.1772 7.71%
  QoQ % -49.56% 103.73% 8.75% -4.78% 2.97% 2.04% -
  Horiz. % 111.82% 221.66% 108.80% 100.05% 105.07% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7400 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 -
P/RPS 0.45 1.45 1.13 0.31 0.37 0.60 1.33 -51.35%
  QoQ % -68.97% 28.32% 264.52% -16.22% -38.33% -54.89% -
  Horiz. % 33.83% 109.02% 84.96% 23.31% 27.82% 45.11% 100.00%
P/EPS 10.12 31.49 25.30 14.67 10.44 16.99 28.69 -49.98%
  QoQ % -67.86% 24.47% 72.46% 40.52% -38.55% -40.78% -
  Horiz. % 35.27% 109.76% 88.18% 51.13% 36.39% 59.22% 100.00%
EY 9.88 3.18 3.95 6.82 9.58 5.89 3.49 99.74%
  QoQ % 210.69% -19.49% -42.08% -28.81% 62.65% 68.77% -
  Horiz. % 283.09% 91.12% 113.18% 195.42% 274.50% 168.77% 100.00%
DY 4.73 0.97 0.00 4.80 0.00 0.00 0.00 -
  QoQ % 387.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.54% 20.21% 0.00% 100.00% - - -
P/NAPS 0.49 0.51 0.42 0.43 0.37 0.40 0.46 4.29%
  QoQ % -3.92% 21.43% -2.33% 16.22% -7.50% -13.04% -
  Horiz. % 106.52% 110.87% 91.30% 93.48% 80.43% 86.96% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.7600 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 -
P/RPS 0.46 0.64 1.20 0.32 0.41 0.53 1.23 -48.00%
  QoQ % -28.12% -46.67% 275.00% -21.95% -22.64% -56.91% -
  Horiz. % 37.40% 52.03% 97.56% 26.02% 33.33% 43.09% 100.00%
P/EPS 10.40 13.91 26.89 15.14 11.71 14.90 26.49 -46.29%
  QoQ % -25.23% -48.27% 77.61% 29.29% -21.41% -43.75% -
  Horiz. % 39.26% 52.51% 101.51% 57.15% 44.21% 56.25% 100.00%
EY 9.62 7.19 3.72 6.60 8.54 6.71 3.77 86.42%
  QoQ % 33.80% 93.28% -43.64% -22.72% 27.27% 77.98% -
  Horiz. % 255.17% 190.72% 98.67% 175.07% 226.53% 177.98% 100.00%
DY 4.61 2.21 0.00 4.65 0.00 0.00 0.00 -
  QoQ % 108.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.14% 47.53% 0.00% 100.00% - - -
P/NAPS 0.50 0.22 0.45 0.45 0.42 0.35 0.43 10.55%
  QoQ % 127.27% -51.11% 0.00% 7.14% 20.00% -18.60% -
  Horiz. % 116.28% 51.16% 104.65% 104.65% 97.67% 81.40% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers