Highlights

[PWF] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -38.49%    YoY -     12.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 326,444 248,850 158,935 83,635 285,360 218,252 139,735 75.61%
  QoQ % 31.18% 56.57% 90.03% -70.69% 30.75% 56.19% -
  Horiz. % 233.62% 178.09% 113.74% 59.85% 204.22% 156.19% 100.00%
PBT 19,834 16,177 10,022 5,318 9,424 11,161 7,562 89.63%
  QoQ % 22.61% 61.41% 88.45% -43.57% -15.56% 47.59% -
  Horiz. % 262.29% 213.92% 132.53% 70.33% 124.62% 147.59% 100.00%
Tax -6,922 -5,093 -2,721 -1,590 -3,363 -3,463 -2,627 90.21%
  QoQ % -35.91% -87.17% -71.13% 52.72% 2.89% -31.82% -
  Horiz. % 263.49% 193.87% 103.58% 60.53% 128.02% 131.82% 100.00%
NP 12,912 11,084 7,301 3,728 6,061 7,698 4,935 89.32%
  QoQ % 16.49% 51.81% 95.84% -38.49% -21.27% 55.99% -
  Horiz. % 261.64% 224.60% 147.94% 75.54% 122.82% 155.99% 100.00%
NP to SH 12,912 11,084 7,301 3,728 6,061 7,698 4,935 89.32%
  QoQ % 16.49% 51.81% 95.84% -38.49% -21.27% 55.99% -
  Horiz. % 261.64% 224.60% 147.94% 75.54% 122.82% 155.99% 100.00%
Tax Rate 34.90 % 31.48 % 27.15 % 29.90 % 35.69 % 31.03 % 34.74 % 0.31%
  QoQ % 10.86% 15.95% -9.20% -16.22% 15.02% -10.68% -
  Horiz. % 100.46% 90.62% 78.15% 86.07% 102.73% 89.32% 100.00%
Total Cost 313,532 237,766 151,634 79,907 279,299 210,554 134,800 75.10%
  QoQ % 31.87% 56.80% 89.76% -71.39% 32.65% 56.20% -
  Horiz. % 232.59% 176.38% 112.49% 59.28% 207.20% 156.20% 100.00%
Net Worth 219,029 228,958 453,886 222,788 204,878 215,152 208,947 3.18%
  QoQ % -4.34% -49.56% 103.73% 8.74% -4.78% 2.97% -
  Horiz. % 104.83% 109.58% 217.23% 106.62% 98.05% 102.97% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,360 5,306 2,239 - 4,268 - - -
  QoQ % 1.02% 136.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.60% 124.33% 52.47% 0.00% 100.00% - -
Div Payout % 41.52 % 47.88 % 30.67 % - % 70.42 % - % - % -
  QoQ % -13.28% 56.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.96% 67.99% 43.55% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 219,029 228,958 453,886 222,788 204,878 215,152 208,947 3.18%
  QoQ % -4.34% -49.56% 103.73% 8.74% -4.78% 2.97% -
  Horiz. % 104.83% 109.58% 217.23% 106.62% 98.05% 102.97% 100.00%
NOSH 153,167 151,627 149,304 74,262 71,138 69,854 68,732 70.20%
  QoQ % 1.02% 1.56% 101.05% 4.39% 1.84% 1.63% -
  Horiz. % 222.85% 220.61% 217.23% 108.05% 103.50% 101.63% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.96 % 4.45 % 4.59 % 4.46 % 2.12 % 3.53 % 3.53 % 7.93%
  QoQ % -11.01% -3.05% 2.91% 110.38% -39.94% 0.00% -
  Horiz. % 112.18% 126.06% 130.03% 126.35% 60.06% 100.00% 100.00%
ROE 5.90 % 4.84 % 1.61 % 1.67 % 2.96 % 3.58 % 2.36 % 83.69%
  QoQ % 21.90% 200.62% -3.59% -43.58% -17.32% 51.69% -
  Horiz. % 250.00% 205.08% 68.22% 70.76% 125.42% 151.69% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 213.13 164.12 106.45 112.62 401.13 312.44 203.30 3.18%
  QoQ % 29.86% 54.18% -5.48% -71.92% 28.39% 53.68% -
  Horiz. % 104.84% 80.73% 52.36% 55.40% 197.31% 153.68% 100.00%
EPS 8.43 7.31 4.89 5.02 8.52 11.02 7.18 11.24%
  QoQ % 15.32% 49.49% -2.59% -41.08% -22.69% 53.48% -
  Horiz. % 117.41% 101.81% 68.11% 69.92% 118.66% 153.48% 100.00%
DPS 3.50 3.50 1.50 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.33% 58.33% 25.00% 0.00% 100.00% - -
NAPS 1.4300 1.5100 3.0400 3.0000 2.8800 3.0800 3.0400 -39.38%
  QoQ % -5.30% -50.33% 1.33% 4.17% -6.49% 1.32% -
  Horiz. % 47.04% 49.67% 100.00% 98.68% 94.74% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 187.67 143.06 91.37 48.08 164.05 125.47 80.33 75.61%
  QoQ % 31.18% 56.57% 90.04% -70.69% 30.75% 56.19% -
  Horiz. % 233.62% 178.09% 113.74% 59.85% 204.22% 156.19% 100.00%
EPS 7.42 6.37 4.20 2.14 3.48 4.43 2.84 89.14%
  QoQ % 16.48% 51.67% 96.26% -38.51% -21.44% 55.99% -
  Horiz. % 261.27% 224.30% 147.89% 75.35% 122.54% 155.99% 100.00%
DPS 3.08 3.05 1.29 0.00 2.45 0.00 0.00 -
  QoQ % 0.98% 136.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.71% 124.49% 52.65% 0.00% 100.00% - -
NAPS 1.2592 1.3163 2.6094 1.2808 1.1778 1.2369 1.2012 3.18%
  QoQ % -4.34% -49.56% 103.73% 8.75% -4.78% 2.97% -
  Horiz. % 104.83% 109.58% 217.23% 106.63% 98.05% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7250 0.7400 1.5400 1.2700 1.2500 1.1500 1.2200 -
P/RPS 0.34 0.45 1.45 1.13 0.31 0.37 0.60 -31.40%
  QoQ % -24.44% -68.97% 28.32% 264.52% -16.22% -38.33% -
  Horiz. % 56.67% 75.00% 241.67% 188.33% 51.67% 61.67% 100.00%
P/EPS 8.60 10.12 31.49 25.30 14.67 10.44 16.99 -36.35%
  QoQ % -15.02% -67.86% 24.47% 72.46% 40.52% -38.55% -
  Horiz. % 50.62% 59.56% 185.34% 148.91% 86.34% 61.45% 100.00%
EY 11.63 9.88 3.18 3.95 6.82 9.58 5.89 57.07%
  QoQ % 17.71% 210.69% -19.49% -42.08% -28.81% 62.65% -
  Horiz. % 197.45% 167.74% 53.99% 67.06% 115.79% 162.65% 100.00%
DY 4.83 4.73 0.97 0.00 4.80 0.00 0.00 -
  QoQ % 2.11% 387.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.62% 98.54% 20.21% 0.00% 100.00% - -
P/NAPS 0.51 0.49 0.51 0.42 0.43 0.37 0.40 17.50%
  QoQ % 4.08% -3.92% 21.43% -2.33% 16.22% -7.50% -
  Horiz. % 127.50% 122.50% 127.50% 105.00% 107.50% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.8750 0.7600 0.6800 1.3500 1.2900 1.2900 1.0700 -
P/RPS 0.41 0.46 0.64 1.20 0.32 0.41 0.53 -15.66%
  QoQ % -10.87% -28.12% -46.67% 275.00% -21.95% -22.64% -
  Horiz. % 77.36% 86.79% 120.75% 226.42% 60.38% 77.36% 100.00%
P/EPS 10.38 10.40 13.91 26.89 15.14 11.71 14.90 -21.33%
  QoQ % -0.19% -25.23% -48.27% 77.61% 29.29% -21.41% -
  Horiz. % 69.66% 69.80% 93.36% 180.47% 101.61% 78.59% 100.00%
EY 9.63 9.62 7.19 3.72 6.60 8.54 6.71 27.09%
  QoQ % 0.10% 33.80% 93.28% -43.64% -22.72% 27.27% -
  Horiz. % 143.52% 143.37% 107.15% 55.44% 98.36% 127.27% 100.00%
DY 4.00 4.61 2.21 0.00 4.65 0.00 0.00 -
  QoQ % -13.23% 108.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.02% 99.14% 47.53% 0.00% 100.00% - -
P/NAPS 0.61 0.50 0.22 0.45 0.45 0.42 0.35 44.58%
  QoQ % 22.00% 127.27% -51.11% 0.00% 7.14% 20.00% -
  Horiz. % 174.29% 142.86% 62.86% 128.57% 128.57% 120.00% 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.
 


 

240  225  497  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers