Highlights

[PWF] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     16.49%    YoY -     113.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 261,944 168,593 83,702 326,444 248,850 158,935 83,635 113.92%
  QoQ % 55.37% 101.42% -74.36% 31.18% 56.57% 90.03% -
  Horiz. % 313.20% 201.58% 100.08% 390.32% 297.54% 190.03% 100.00%
PBT 23,609 15,255 7,382 19,834 16,177 10,022 5,318 169.87%
  QoQ % 54.76% 106.65% -62.78% 22.61% 61.41% 88.45% -
  Horiz. % 443.95% 286.86% 138.81% 372.96% 304.19% 188.45% 100.00%
Tax -7,184 -4,576 -1,963 -6,922 -5,093 -2,721 -1,590 173.05%
  QoQ % -56.99% -133.11% 71.64% -35.91% -87.17% -71.13% -
  Horiz. % 451.82% 287.80% 123.46% 435.35% 320.31% 171.13% 100.00%
NP 16,425 10,679 5,419 12,912 11,084 7,301 3,728 168.51%
  QoQ % 53.81% 97.07% -58.03% 16.49% 51.81% 95.84% -
  Horiz. % 440.58% 286.45% 145.36% 346.35% 297.32% 195.84% 100.00%
NP to SH 17,080 11,029 5,419 12,912 11,084 7,301 3,728 175.60%
  QoQ % 54.86% 103.52% -58.03% 16.49% 51.81% 95.84% -
  Horiz. % 458.15% 295.84% 145.36% 346.35% 297.32% 195.84% 100.00%
Tax Rate 30.43 % 30.00 % 26.59 % 34.90 % 31.48 % 27.15 % 29.90 % 1.18%
  QoQ % 1.43% 12.82% -23.81% 10.86% 15.95% -9.20% -
  Horiz. % 101.77% 100.33% 88.93% 116.72% 105.28% 90.80% 100.00%
Total Cost 245,519 157,914 78,283 313,532 237,766 151,634 79,907 111.20%
  QoQ % 55.48% 101.72% -75.03% 31.87% 56.80% 89.76% -
  Horiz. % 307.26% 197.62% 97.97% 392.37% 297.55% 189.76% 100.00%
Net Worth 243,300 240,187 163,701 219,029 228,958 453,886 222,788 6.04%
  QoQ % 1.30% 46.72% -25.26% -4.34% -49.56% 103.73% -
  Horiz. % 109.21% 107.81% 73.48% 98.31% 102.77% 203.73% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 32 32 - 5,360 5,306 2,239 - -
  QoQ % -0.06% 0.00% 0.00% 1.02% 136.96% 0.00% -
  Horiz. % 1.46% 1.46% 0.00% 239.37% 236.96% 100.00% -
Div Payout % 0.19 % 0.30 % - % 41.52 % 47.88 % 30.67 % - % -
  QoQ % -36.67% 0.00% 0.00% -13.28% 56.11% 0.00% -
  Horiz. % 0.62% 0.98% 0.00% 135.38% 156.11% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 243,300 240,187 163,701 219,029 228,958 453,886 222,788 6.04%
  QoQ % 1.30% 46.72% -25.26% -4.34% -49.56% 103.73% -
  Horiz. % 109.21% 107.81% 73.48% 98.31% 102.77% 203.73% 100.00%
NOSH 163,288 163,392 163,701 153,167 151,627 149,304 74,262 69.01%
  QoQ % -0.06% -0.19% 6.88% 1.02% 1.56% 101.05% -
  Horiz. % 219.88% 220.02% 220.43% 206.25% 204.18% 201.05% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.27 % 6.33 % 6.47 % 3.96 % 4.45 % 4.59 % 4.46 % 25.47%
  QoQ % -0.95% -2.16% 63.38% -11.01% -3.05% 2.91% -
  Horiz. % 140.58% 141.93% 145.07% 88.79% 99.78% 102.91% 100.00%
ROE 7.02 % 4.59 % 3.31 % 5.90 % 4.84 % 1.61 % 1.67 % 160.24%
  QoQ % 52.94% 38.67% -43.90% 21.90% 200.62% -3.59% -
  Horiz. % 420.36% 274.85% 198.20% 353.29% 289.82% 96.41% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 160.42 103.18 51.13 213.13 164.12 106.45 112.62 26.57%
  QoQ % 55.48% 101.80% -76.01% 29.86% 54.18% -5.48% -
  Horiz. % 142.44% 91.62% 45.40% 189.25% 145.73% 94.52% 100.00%
EPS 10.46 6.75 3.31 8.43 7.31 4.89 5.02 63.06%
  QoQ % 54.96% 103.93% -60.74% 15.32% 49.49% -2.59% -
  Horiz. % 208.37% 134.46% 65.94% 167.93% 145.62% 97.41% 100.00%
DPS 0.02 0.02 0.00 3.50 3.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 1.33% 1.33% 0.00% 233.33% 233.33% 100.00% -
NAPS 1.4900 1.4700 1.0000 1.4300 1.5100 3.0400 3.0000 -37.26%
  QoQ % 1.36% 47.00% -30.07% -5.30% -50.33% 1.33% -
  Horiz. % 49.67% 49.00% 33.33% 47.67% 50.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 150.59 96.92 48.12 187.67 143.06 91.37 48.08 113.92%
  QoQ % 55.38% 101.41% -74.36% 31.18% 56.57% 90.04% -
  Horiz. % 313.21% 201.58% 100.08% 390.33% 297.55% 190.04% 100.00%
EPS 9.82 6.34 3.12 7.42 6.37 4.20 2.14 175.89%
  QoQ % 54.89% 103.21% -57.95% 16.48% 51.67% 96.26% -
  Horiz. % 458.88% 296.26% 145.79% 346.73% 297.66% 196.26% 100.00%
DPS 0.02 0.02 0.00 3.08 3.05 1.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.98% 136.43% 0.00% -
  Horiz. % 1.55% 1.55% 0.00% 238.76% 236.43% 100.00% -
NAPS 1.3987 1.3808 0.9411 1.2592 1.3163 2.6094 1.2808 6.04%
  QoQ % 1.30% 46.72% -25.26% -4.34% -49.56% 103.73% -
  Horiz. % 109.21% 107.81% 73.48% 98.31% 102.77% 203.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.1000 1.0500 0.8750 0.7250 0.7400 1.5400 1.2700 -
P/RPS 0.69 1.02 1.71 0.34 0.45 1.45 1.13 -28.00%
  QoQ % -32.35% -40.35% 402.94% -24.44% -68.97% 28.32% -
  Horiz. % 61.06% 90.27% 151.33% 30.09% 39.82% 128.32% 100.00%
P/EPS 10.52 15.56 26.43 8.60 10.12 31.49 25.30 -44.26%
  QoQ % -32.39% -41.13% 207.33% -15.02% -67.86% 24.47% -
  Horiz. % 41.58% 61.50% 104.47% 33.99% 40.00% 124.47% 100.00%
EY 9.51 6.43 3.78 11.63 9.88 3.18 3.95 79.54%
  QoQ % 47.90% 70.11% -67.50% 17.71% 210.69% -19.49% -
  Horiz. % 240.76% 162.78% 95.70% 294.43% 250.13% 80.51% 100.00%
DY 0.02 0.02 0.00 4.83 4.73 0.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.11% 387.63% 0.00% -
  Horiz. % 2.06% 2.06% 0.00% 497.94% 487.63% 100.00% -
P/NAPS 0.74 0.71 0.88 0.51 0.49 0.51 0.42 45.83%
  QoQ % 4.23% -19.32% 72.55% 4.08% -3.92% 21.43% -
  Horiz. % 176.19% 169.05% 209.52% 121.43% 116.67% 121.43% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.0300 1.1200 0.8500 0.8750 0.7600 0.6800 1.3500 -
P/RPS 0.64 1.09 1.66 0.41 0.46 0.64 1.20 -34.21%
  QoQ % -41.28% -34.34% 304.88% -10.87% -28.12% -46.67% -
  Horiz. % 53.33% 90.83% 138.33% 34.17% 38.33% 53.33% 100.00%
P/EPS 9.85 16.59 25.68 10.38 10.40 13.91 26.89 -48.77%
  QoQ % -40.63% -35.40% 147.40% -0.19% -25.23% -48.27% -
  Horiz. % 36.63% 61.70% 95.50% 38.60% 38.68% 51.73% 100.00%
EY 10.16 6.03 3.89 9.63 9.62 7.19 3.72 95.27%
  QoQ % 68.49% 55.01% -59.61% 0.10% 33.80% 93.28% -
  Horiz. % 273.12% 162.10% 104.57% 258.87% 258.60% 193.28% 100.00%
DY 0.02 0.02 0.00 4.00 4.61 2.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% -13.23% 108.60% 0.00% -
  Horiz. % 0.90% 0.90% 0.00% 181.00% 208.60% 100.00% -
P/NAPS 0.69 0.76 0.85 0.61 0.50 0.22 0.45 32.94%
  QoQ % -9.21% -10.59% 39.34% 22.00% 127.27% -51.11% -
  Horiz. % 153.33% 168.89% 188.89% 135.56% 111.11% 48.89% 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.
 


 

131  132  410  1592 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 SLVEST 0.89+0.025 
 WCEHB 0.32+0.015 
 FPGROUP 0.68-0.005 
 HSI-H8F 0.24-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 
 HSI-C7F 0.065-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers