Highlights

[PWF] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -71.56%    YoY -     -22.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 285,360 218,252 139,735 71,653 279,745 215,473 142,123 58.95%
  QoQ % 30.75% 56.19% 95.02% -74.39% 29.83% 51.61% -
  Horiz. % 200.78% 153.57% 98.32% 50.42% 196.83% 151.61% 100.00%
PBT 9,424 11,161 7,562 4,508 16,413 14,920 8,990 3.18%
  QoQ % -15.56% 47.59% 67.75% -72.53% 10.01% 65.96% -
  Horiz. % 104.83% 124.15% 84.12% 50.14% 182.57% 165.96% 100.00%
Tax -3,363 -3,463 -2,627 -1,192 -4,753 -4,375 -2,194 32.84%
  QoQ % 2.89% -31.82% -120.39% 74.92% -8.64% -99.41% -
  Horiz. % 153.28% 157.84% 119.74% 54.33% 216.64% 199.41% 100.00%
NP 6,061 7,698 4,935 3,316 11,660 10,545 6,796 -7.33%
  QoQ % -21.27% 55.99% 48.82% -71.56% 10.57% 55.16% -
  Horiz. % 89.18% 113.27% 72.62% 48.79% 171.57% 155.16% 100.00%
NP to SH 6,061 7,698 4,935 3,316 11,660 10,545 6,796 -7.33%
  QoQ % -21.27% 55.99% 48.82% -71.56% 10.57% 55.16% -
  Horiz. % 89.18% 113.27% 72.62% 48.79% 171.57% 155.16% 100.00%
Tax Rate 35.69 % 31.03 % 34.74 % 26.44 % 28.96 % 29.32 % 24.40 % 28.77%
  QoQ % 15.02% -10.68% 31.39% -8.70% -1.23% 20.16% -
  Horiz. % 146.27% 127.17% 142.38% 108.36% 118.69% 120.16% 100.00%
Total Cost 279,299 210,554 134,800 68,337 268,085 204,928 135,327 61.89%
  QoQ % 32.65% 56.20% 97.26% -74.51% 30.82% 51.43% -
  Horiz. % 206.39% 155.59% 99.61% 50.50% 198.10% 151.43% 100.00%
Net Worth 204,878 215,152 208,947 204,772 222,115 221,027 214,798 -3.09%
  QoQ % -4.78% 2.97% 2.04% -7.81% 0.49% 2.90% -
  Horiz. % 95.38% 100.16% 97.28% 95.33% 103.41% 102.90% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,268 - - - 4,725 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.32% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 70.42 % - % - % - % 40.53 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.75% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 204,878 215,152 208,947 204,772 222,115 221,027 214,798 -3.09%
  QoQ % -4.78% 2.97% 2.04% -7.81% 0.49% 2.90% -
  Horiz. % 95.38% 100.16% 97.28% 95.33% 103.41% 102.90% 100.00%
NOSH 71,138 69,854 68,732 66,055 59,073 59,576 59,666 12.40%
  QoQ % 1.84% 1.63% 4.05% 11.82% -0.84% -0.15% -
  Horiz. % 119.23% 117.08% 115.19% 110.71% 99.01% 99.85% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.12 % 3.53 % 3.53 % 4.63 % 4.17 % 4.89 % 4.78 % -41.76%
  QoQ % -39.94% 0.00% -23.76% 11.03% -14.72% 2.30% -
  Horiz. % 44.35% 73.85% 73.85% 96.86% 87.24% 102.30% 100.00%
ROE 2.96 % 3.58 % 2.36 % 1.62 % 5.25 % 4.77 % 3.16 % -4.25%
  QoQ % -17.32% 51.69% 45.68% -69.14% 10.06% 50.95% -
  Horiz. % 93.67% 113.29% 74.68% 51.27% 166.14% 150.95% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 401.13 312.44 203.30 108.47 473.56 361.68 238.20 41.41%
  QoQ % 28.39% 53.68% 87.43% -77.09% 30.93% 51.84% -
  Horiz. % 168.40% 131.17% 85.35% 45.54% 198.81% 151.84% 100.00%
EPS 8.52 11.02 7.18 5.02 16.45 17.70 11.39 -17.55%
  QoQ % -22.69% 53.48% 43.03% -69.48% -7.06% 55.40% -
  Horiz. % 74.80% 96.75% 63.04% 44.07% 144.42% 155.40% 100.00%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.8800 3.0800 3.0400 3.1000 3.7600 3.7100 3.6000 -13.79%
  QoQ % -6.49% 1.32% -1.94% -17.55% 1.35% 3.06% -
  Horiz. % 80.00% 85.56% 84.44% 86.11% 104.44% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 164.05 125.47 80.33 41.19 160.82 123.87 81.71 58.95%
  QoQ % 30.75% 56.19% 95.02% -74.39% 29.83% 51.60% -
  Horiz. % 200.77% 153.56% 98.31% 50.41% 196.82% 151.60% 100.00%
EPS 3.48 4.43 2.84 1.91 6.70 6.06 3.91 -7.45%
  QoQ % -21.44% 55.99% 48.69% -71.49% 10.56% 54.99% -
  Horiz. % 89.00% 113.30% 72.63% 48.85% 171.36% 154.99% 100.00%
DPS 2.45 0.00 0.00 0.00 2.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.07% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1778 1.2369 1.2012 1.1772 1.2769 1.2707 1.2349 -3.10%
  QoQ % -4.78% 2.97% 2.04% -7.81% 0.49% 2.90% -
  Horiz. % 95.38% 100.16% 97.27% 95.33% 103.40% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2500 1.1500 1.2200 1.4400 1.4800 1.7000 1.2200 -
P/RPS 0.31 0.37 0.60 1.33 0.31 0.47 0.51 -28.18%
  QoQ % -16.22% -38.33% -54.89% 329.03% -34.04% -7.84% -
  Horiz. % 60.78% 72.55% 117.65% 260.78% 60.78% 92.16% 100.00%
P/EPS 14.67 10.44 16.99 28.69 7.50 9.60 10.71 23.27%
  QoQ % 40.52% -38.55% -40.78% 282.53% -21.88% -10.36% -
  Horiz. % 136.97% 97.48% 158.64% 267.88% 70.03% 89.64% 100.00%
EY 6.82 9.58 5.89 3.49 13.34 10.41 9.34 -18.87%
  QoQ % -28.81% 62.65% 68.77% -73.84% 28.15% 11.46% -
  Horiz. % 73.02% 102.57% 63.06% 37.37% 142.83% 111.46% 100.00%
DY 4.80 0.00 0.00 0.00 5.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.37 0.40 0.46 0.39 0.46 0.34 16.90%
  QoQ % 16.22% -7.50% -13.04% 17.95% -15.22% 35.29% -
  Horiz. % 126.47% 108.82% 117.65% 135.29% 114.71% 135.29% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 -
Price 1.2900 1.2900 1.0700 1.3300 1.4700 1.5700 1.6700 -
P/RPS 0.32 0.41 0.53 1.23 0.31 0.43 0.70 -40.57%
  QoQ % -21.95% -22.64% -56.91% 296.77% -27.91% -38.57% -
  Horiz. % 45.71% 58.57% 75.71% 175.71% 44.29% 61.43% 100.00%
P/EPS 15.14 11.71 14.90 26.49 7.45 8.87 14.66 2.17%
  QoQ % 29.29% -21.41% -43.75% 255.57% -16.01% -39.50% -
  Horiz. % 103.27% 79.88% 101.64% 180.70% 50.82% 60.50% 100.00%
EY 6.60 8.54 6.71 3.77 13.43 11.27 6.82 -2.16%
  QoQ % -22.72% 27.27% 77.98% -71.93% 19.17% 65.25% -
  Horiz. % 96.77% 125.22% 98.39% 55.28% 196.92% 165.25% 100.00%
DY 4.65 0.00 0.00 0.00 5.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.42 0.35 0.43 0.39 0.42 0.46 -1.45%
  QoQ % 7.14% 20.00% -18.60% 10.26% -7.14% -8.70% -
  Horiz. % 97.83% 91.30% 76.09% 93.48% 84.78% 91.30% 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.
 


 

183  123  422  1534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.525+0.045 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 SAPNRG 0.2650.00 
 KNM-WB 0.07-0.015 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers