Highlights

[PWF] QoQ Quarter Result on 2015-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -51.15%    YoY -     -36.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 83,635 67,108 78,517 68,082 71,653 64,272 73,350 9.13%
  QoQ % 24.63% -14.53% 15.33% -4.98% 11.48% -12.38% -
  Horiz. % 114.02% 91.49% 107.04% 92.82% 97.69% 87.62% 100.00%
PBT 5,318 -1,736 3,597 3,055 4,508 1,493 5,930 -7.00%
  QoQ % 406.34% -148.26% 17.74% -32.23% 201.94% -74.82% -
  Horiz. % 89.68% -29.27% 60.66% 51.52% 76.02% 25.18% 100.00%
Tax -1,590 100 -836 -1,435 -1,192 -378 -2,181 -18.98%
  QoQ % -1,690.00% 111.96% 41.74% -20.39% -215.34% 82.67% -
  Horiz. % 72.90% -4.59% 38.33% 65.80% 54.65% 17.33% 100.00%
NP 3,728 -1,636 2,761 1,620 3,316 1,115 3,749 -0.37%
  QoQ % 327.87% -159.25% 70.43% -51.15% 197.40% -70.26% -
  Horiz. % 99.44% -43.64% 73.65% 43.21% 88.45% 29.74% 100.00%
NP to SH 3,728 -1,636 2,761 1,620 3,316 1,115 3,749 -0.37%
  QoQ % 327.87% -159.25% 70.43% -51.15% 197.40% -70.26% -
  Horiz. % 99.44% -43.64% 73.65% 43.21% 88.45% 29.74% 100.00%
Tax Rate 29.90 % - % 23.24 % 46.97 % 26.44 % 25.32 % 36.78 % -12.88%
  QoQ % 0.00% 0.00% -50.52% 77.65% 4.42% -31.16% -
  Horiz. % 81.29% 0.00% 63.19% 127.71% 71.89% 68.84% 100.00%
Total Cost 79,907 68,744 75,756 66,462 68,337 63,157 69,601 9.63%
  QoQ % 16.24% -9.26% 13.98% -2.74% 8.20% -9.26% -
  Horiz. % 114.81% 98.77% 108.84% 95.49% 98.18% 90.74% 100.00%
Net Worth 222,788 207,563 222,033 216,951 204,772 172,968 221,125 0.50%
  QoQ % 7.34% -6.52% 2.34% 5.95% 18.39% -21.78% -
  Horiz. % 100.75% 93.87% 100.41% 98.11% 92.60% 78.22% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 4,324 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 222,788 207,563 222,033 216,951 204,772 172,968 221,125 0.50%
  QoQ % 7.34% -6.52% 2.34% 5.95% 18.39% -21.78% -
  Horiz. % 100.75% 93.87% 100.41% 98.11% 92.60% 78.22% 100.00%
NOSH 74,262 72,070 72,088 71,365 66,055 57,656 59,602 15.77%
  QoQ % 3.04% -0.03% 1.01% 8.04% 14.57% -3.27% -
  Horiz. % 124.60% 120.92% 120.95% 119.74% 110.83% 96.73% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.46 % -2.44 % 3.52 % 2.38 % 4.63 % 1.73 % 5.11 % -8.66%
  QoQ % 282.79% -169.32% 47.90% -48.60% 167.63% -66.14% -
  Horiz. % 87.28% -47.75% 68.88% 46.58% 90.61% 33.86% 100.00%
ROE 1.67 % -0.79 % 1.24 % 0.75 % 1.62 % 0.64 % 1.70 % -1.18%
  QoQ % 311.39% -163.71% 65.33% -53.70% 153.13% -62.35% -
  Horiz. % 98.24% -46.47% 72.94% 44.12% 95.29% 37.65% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 112.62 93.11 108.92 95.40 108.47 111.47 123.07 -5.74%
  QoQ % 20.95% -14.52% 14.17% -12.05% -2.69% -9.43% -
  Horiz. % 91.51% 75.66% 88.50% 77.52% 88.14% 90.57% 100.00%
EPS 5.02 -2.27 3.83 2.27 5.02 1.65 6.29 -13.95%
  QoQ % 321.15% -159.27% 68.72% -54.78% 204.24% -73.77% -
  Horiz. % 79.81% -36.09% 60.89% 36.09% 79.81% 26.23% 100.00%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.0000 2.8800 3.0800 3.0400 3.1000 3.0000 3.7100 -13.19%
  QoQ % 4.17% -6.49% 1.32% -1.94% 3.33% -19.14% -
  Horiz. % 80.86% 77.63% 83.02% 81.94% 83.56% 80.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 48.08 38.58 45.14 39.14 41.19 36.95 42.17 9.13%
  QoQ % 24.62% -14.53% 15.33% -4.98% 11.47% -12.38% -
  Horiz. % 114.01% 91.49% 107.04% 92.81% 97.68% 87.62% 100.00%
EPS 2.14 -0.94 1.59 0.93 1.91 0.64 2.16 -0.62%
  QoQ % 327.66% -159.12% 70.97% -51.31% 198.44% -70.37% -
  Horiz. % 99.07% -43.52% 73.61% 43.06% 88.43% 29.63% 100.00%
DPS 0.00 2.49 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.2808 1.1933 1.2764 1.2472 1.1772 0.9944 1.2712 0.50%
  QoQ % 7.33% -6.51% 2.34% 5.95% 18.38% -21.77% -
  Horiz. % 100.76% 93.87% 100.41% 98.11% 92.61% 78.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.2700 1.2500 1.1500 1.2200 1.4400 1.4800 1.7000 -
P/RPS 1.13 1.34 1.06 1.28 1.33 1.33 1.38 -12.46%
  QoQ % -15.67% 26.42% -17.19% -3.76% 0.00% -3.62% -
  Horiz. % 81.88% 97.10% 76.81% 92.75% 96.38% 96.38% 100.00%
P/EPS 25.30 -55.07 30.03 53.74 28.69 76.53 27.03 -4.31%
  QoQ % 145.94% -283.38% -44.12% 87.31% -62.51% 183.13% -
  Horiz. % 93.60% -203.74% 111.10% 198.82% 106.14% 283.13% 100.00%
EY 3.95 -1.82 3.33 1.86 3.49 1.31 3.70 4.45%
  QoQ % 317.03% -154.65% 79.03% -46.70% 166.41% -64.59% -
  Horiz. % 106.76% -49.19% 90.00% 50.27% 94.32% 35.41% 100.00%
DY 0.00 4.80 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.42 0.43 0.37 0.40 0.46 0.49 0.46 -5.88%
  QoQ % -2.33% 16.22% -7.50% -13.04% -6.12% 6.52% -
  Horiz. % 91.30% 93.48% 80.43% 86.96% 100.00% 106.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 -
Price 1.3500 1.2900 1.2900 1.0700 1.3300 1.4700 1.5700 -
P/RPS 1.20 1.39 1.18 1.12 1.23 1.32 1.28 -4.21%
  QoQ % -13.67% 17.80% 5.36% -8.94% -6.82% 3.13% -
  Horiz. % 93.75% 108.59% 92.19% 87.50% 96.09% 103.13% 100.00%
P/EPS 26.89 -56.83 33.68 47.14 26.49 76.01 24.96 5.09%
  QoQ % 147.32% -268.74% -28.55% 77.95% -65.15% 204.53% -
  Horiz. % 107.73% -227.68% 134.94% 188.86% 106.13% 304.53% 100.00%
EY 3.72 -1.76 2.97 2.12 3.77 1.32 4.01 -4.88%
  QoQ % 311.36% -159.26% 40.09% -43.77% 185.61% -67.08% -
  Horiz. % 92.77% -43.89% 74.06% 52.87% 94.01% 32.92% 100.00%
DY 0.00 4.65 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.45 0.45 0.42 0.35 0.43 0.49 0.42 4.70%
  QoQ % 0.00% 7.14% 20.00% -18.60% -12.24% 16.67% -
  Horiz. % 107.14% 107.14% 100.00% 83.33% 102.38% 116.67% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers