Highlights

[PWF] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -58.03%    YoY -     45.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 353,760 261,944 168,593 83,702 326,444 248,850 158,935 70.23%
  QoQ % 35.05% 55.37% 101.42% -74.36% 31.18% 56.57% -
  Horiz. % 222.58% 164.81% 106.08% 52.66% 205.39% 156.57% 100.00%
PBT 25,542 23,609 15,255 7,382 19,834 16,177 10,022 86.26%
  QoQ % 8.19% 54.76% 106.65% -62.78% 22.61% 61.41% -
  Horiz. % 254.86% 235.57% 152.22% 73.66% 197.90% 161.41% 100.00%
Tax -8,950 -7,184 -4,576 -1,963 -6,922 -5,093 -2,721 120.69%
  QoQ % -24.58% -56.99% -133.11% 71.64% -35.91% -87.17% -
  Horiz. % 328.92% 264.02% 168.17% 72.14% 254.39% 187.17% 100.00%
NP 16,592 16,425 10,679 5,419 12,912 11,084 7,301 72.59%
  QoQ % 1.02% 53.81% 97.07% -58.03% 16.49% 51.81% -
  Horiz. % 227.26% 224.97% 146.27% 74.22% 176.85% 151.81% 100.00%
NP to SH 16,592 17,080 11,029 5,419 12,912 11,084 7,301 72.59%
  QoQ % -2.86% 54.86% 103.52% -58.03% 16.49% 51.81% -
  Horiz. % 227.26% 233.94% 151.06% 74.22% 176.85% 151.81% 100.00%
Tax Rate 35.04 % 30.43 % 30.00 % 26.59 % 34.90 % 31.48 % 27.15 % 18.48%
  QoQ % 15.15% 1.43% 12.82% -23.81% 10.86% 15.95% -
  Horiz. % 129.06% 112.08% 110.50% 97.94% 128.55% 115.95% 100.00%
Total Cost 337,168 245,519 157,914 78,283 313,532 237,766 151,634 70.11%
  QoQ % 37.33% 55.48% 101.72% -75.03% 31.87% 56.80% -
  Horiz. % 222.36% 161.92% 104.14% 51.63% 206.77% 156.80% 100.00%
Net Worth 296,568 243,300 240,187 163,701 219,029 228,958 453,886 -24.64%
  QoQ % 21.89% 1.30% 46.72% -25.26% -4.34% -49.56% -
  Horiz. % 65.34% 53.60% 52.92% 36.07% 48.26% 50.44% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,370 32 32 - 5,360 5,306 2,239 31.22%
  QoQ % 10,219.69% -0.06% 0.00% 0.00% 1.02% 136.96% -
  Horiz. % 150.48% 1.46% 1.46% 0.00% 239.37% 236.96% 100.00%
Div Payout % 20.31 % 0.19 % 0.30 % - % 41.52 % 47.88 % 30.67 % -23.97%
  QoQ % 10,589.47% -36.67% 0.00% 0.00% -13.28% 56.11% -
  Horiz. % 66.22% 0.62% 0.98% 0.00% 135.38% 156.11% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 296,568 243,300 240,187 163,701 219,029 228,958 453,886 -24.64%
  QoQ % 21.89% 1.30% 46.72% -25.26% -4.34% -49.56% -
  Horiz. % 65.34% 53.60% 52.92% 36.07% 48.26% 50.44% 100.00%
NOSH 168,505 163,288 163,392 163,701 153,167 151,627 149,304 8.38%
  QoQ % 3.19% -0.06% -0.19% 6.88% 1.02% 1.56% -
  Horiz. % 112.86% 109.37% 109.44% 109.64% 102.59% 101.56% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.69 % 6.27 % 6.33 % 6.47 % 3.96 % 4.45 % 4.59 % 1.44%
  QoQ % -25.20% -0.95% -2.16% 63.38% -11.01% -3.05% -
  Horiz. % 102.18% 136.60% 137.91% 140.96% 86.27% 96.95% 100.00%
ROE 5.59 % 7.02 % 4.59 % 3.31 % 5.90 % 4.84 % 1.61 % 128.77%
  QoQ % -20.37% 52.94% 38.67% -43.90% 21.90% 200.62% -
  Horiz. % 347.20% 436.02% 285.09% 205.59% 366.46% 300.62% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 209.94 160.42 103.18 51.13 213.13 164.12 106.45 57.07%
  QoQ % 30.87% 55.48% 101.80% -76.01% 29.86% 54.18% -
  Horiz. % 197.22% 150.70% 96.93% 48.03% 200.22% 154.18% 100.00%
EPS 10.81 10.46 6.75 3.31 8.43 7.31 4.89 69.45%
  QoQ % 3.35% 54.96% 103.93% -60.74% 15.32% 49.49% -
  Horiz. % 221.06% 213.91% 138.04% 67.69% 172.39% 149.49% 100.00%
DPS 2.00 0.02 0.02 0.00 3.50 3.50 1.50 21.08%
  QoQ % 9,900.00% 0.00% 0.00% 0.00% 0.00% 133.33% -
  Horiz. % 133.33% 1.33% 1.33% 0.00% 233.33% 233.33% 100.00%
NAPS 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 3.0400 -30.47%
  QoQ % 18.12% 1.36% 47.00% -30.07% -5.30% -50.33% -
  Horiz. % 57.89% 49.01% 48.36% 32.89% 47.04% 49.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.37 150.59 96.92 48.12 187.67 143.06 91.37 70.22%
  QoQ % 35.05% 55.38% 101.41% -74.36% 31.18% 56.57% -
  Horiz. % 222.58% 164.81% 106.07% 52.66% 205.40% 156.57% 100.00%
EPS 9.54 9.82 6.34 3.12 7.42 6.37 4.20 72.54%
  QoQ % -2.85% 54.89% 103.21% -57.95% 16.48% 51.67% -
  Horiz. % 227.14% 233.81% 150.95% 74.29% 176.67% 151.67% 100.00%
DPS 1.94 0.02 0.02 0.00 3.08 3.05 1.29 31.17%
  QoQ % 9,600.00% 0.00% 0.00% 0.00% 0.98% 136.43% -
  Horiz. % 150.39% 1.55% 1.55% 0.00% 238.76% 236.43% 100.00%
NAPS 1.7049 1.3987 1.3808 0.9411 1.2592 1.3163 2.6094 -24.65%
  QoQ % 21.89% 1.30% 46.72% -25.26% -4.34% -49.56% -
  Horiz. % 65.34% 53.60% 52.92% 36.07% 48.26% 50.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 1.5400 -
P/RPS 0.48 0.69 1.02 1.71 0.34 0.45 1.45 -52.05%
  QoQ % -30.43% -32.35% -40.35% 402.94% -24.44% -68.97% -
  Horiz. % 33.10% 47.59% 70.34% 117.93% 23.45% 31.03% 100.00%
P/EPS 10.26 10.52 15.56 26.43 8.60 10.12 31.49 -52.55%
  QoQ % -2.47% -32.39% -41.13% 207.33% -15.02% -67.86% -
  Horiz. % 32.58% 33.41% 49.41% 83.93% 27.31% 32.14% 100.00%
EY 9.75 9.51 6.43 3.78 11.63 9.88 3.18 110.62%
  QoQ % 2.52% 47.90% 70.11% -67.50% 17.71% 210.69% -
  Horiz. % 306.60% 299.06% 202.20% 118.87% 365.72% 310.69% 100.00%
DY 1.98 0.02 0.02 0.00 4.83 4.73 0.97 60.71%
  QoQ % 9,800.00% 0.00% 0.00% 0.00% 2.11% 387.63% -
  Horiz. % 204.12% 2.06% 2.06% 0.00% 497.94% 487.63% 100.00%
P/NAPS 0.57 0.74 0.71 0.88 0.51 0.49 0.51 7.68%
  QoQ % -22.97% 4.23% -19.32% 72.55% 4.08% -3.92% -
  Horiz. % 111.76% 145.10% 139.22% 172.55% 100.00% 96.08% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 0.6800 -
P/RPS 0.49 0.64 1.09 1.66 0.41 0.46 0.64 -16.27%
  QoQ % -23.44% -41.28% -34.34% 304.88% -10.87% -28.12% -
  Horiz. % 76.56% 100.00% 170.31% 259.38% 64.06% 71.88% 100.00%
P/EPS 10.46 9.85 16.59 25.68 10.38 10.40 13.91 -17.26%
  QoQ % 6.19% -40.63% -35.40% 147.40% -0.19% -25.23% -
  Horiz. % 75.20% 70.81% 119.27% 184.62% 74.62% 74.77% 100.00%
EY 9.56 10.16 6.03 3.89 9.63 9.62 7.19 20.85%
  QoQ % -5.91% 68.49% 55.01% -59.61% 0.10% 33.80% -
  Horiz. % 132.96% 141.31% 83.87% 54.10% 133.94% 133.80% 100.00%
DY 1.94 0.02 0.02 0.00 4.00 4.61 2.21 -8.30%
  QoQ % 9,600.00% 0.00% 0.00% 0.00% -13.23% 108.60% -
  Horiz. % 87.78% 0.90% 0.90% 0.00% 181.00% 208.60% 100.00%
P/NAPS 0.59 0.69 0.76 0.85 0.61 0.50 0.22 92.68%
  QoQ % -14.49% -9.21% -10.59% 39.34% 22.00% 127.27% -
  Horiz. % 268.18% 313.64% 345.45% 386.36% 277.27% 227.27% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers