Highlights

[PWF] QoQ Quarter Result on 2016-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -4.16%    YoY -     120.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 83,702 77,594 89,915 75,300 83,635 67,108 78,517 4.35%
  QoQ % 7.87% -13.70% 19.41% -9.97% 24.63% -14.53% -
  Horiz. % 106.60% 98.82% 114.52% 95.90% 106.52% 85.47% 100.00%
PBT 7,382 3,657 6,155 4,704 5,318 -1,736 3,597 61.42%
  QoQ % 101.86% -40.58% 30.85% -11.55% 406.34% -148.26% -
  Horiz. % 205.23% 101.67% 171.11% 130.78% 147.85% -48.26% 100.00%
Tax -1,963 -1,829 -2,372 -1,131 -1,590 100 -836 76.57%
  QoQ % -7.33% 22.89% -109.73% 28.87% -1,690.00% 111.96% -
  Horiz. % 234.81% 218.78% 283.73% 135.29% 190.19% -11.96% 100.00%
NP 5,419 1,828 3,783 3,573 3,728 -1,636 2,761 56.70%
  QoQ % 196.44% -51.68% 5.88% -4.16% 327.87% -159.25% -
  Horiz. % 196.27% 66.21% 137.02% 129.41% 135.02% -59.25% 100.00%
NP to SH 5,419 1,828 3,783 3,573 3,728 -1,636 2,761 56.70%
  QoQ % 196.44% -51.68% 5.88% -4.16% 327.87% -159.25% -
  Horiz. % 196.27% 66.21% 137.02% 129.41% 135.02% -59.25% 100.00%
Tax Rate 26.59 % 50.01 % 38.54 % 24.04 % 29.90 % - % 23.24 % 9.38%
  QoQ % -46.83% 29.76% 60.32% -19.60% 0.00% 0.00% -
  Horiz. % 114.41% 215.19% 165.83% 103.44% 128.66% 0.00% 100.00%
Total Cost 78,283 75,766 86,132 71,727 79,907 68,744 75,756 2.21%
  QoQ % 3.32% -12.04% 20.08% -10.24% 16.24% -9.26% -
  Horiz. % 103.34% 100.01% 113.70% 94.68% 105.48% 90.74% 100.00%
Net Worth 163,701 225,348 236,046 456,383 222,788 207,563 222,033 -18.37%
  QoQ % -27.36% -4.53% -48.28% 104.85% 7.34% -6.52% -
  Horiz. % 73.73% 101.49% 106.31% 205.55% 100.34% 93.48% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 3,151 3,126 2,251 - 4,324 - -
  QoQ % 0.00% 0.81% 38.84% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.89% 72.30% 52.08% 0.00% 100.00% -
Div Payout % - % 172.41 % 82.64 % 63.03 % - % - % - % -
  QoQ % 0.00% 108.63% 31.11% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 273.54% 131.11% 100.00% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 163,701 225,348 236,046 456,383 222,788 207,563 222,033 -18.37%
  QoQ % -27.36% -4.53% -48.28% 104.85% 7.34% -6.52% -
  Horiz. % 73.73% 101.49% 106.31% 205.55% 100.34% 93.48% 100.00%
NOSH 163,701 157,586 156,322 150,126 74,262 72,070 72,088 72.68%
  QoQ % 3.88% 0.81% 4.13% 102.15% 3.04% -0.03% -
  Horiz. % 227.08% 218.60% 216.85% 208.25% 103.02% 99.97% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.47 % 2.36 % 4.21 % 4.75 % 4.46 % -2.44 % 3.52 % 50.00%
  QoQ % 174.15% -43.94% -11.37% 6.50% 282.79% -169.32% -
  Horiz. % 183.81% 67.05% 119.60% 134.94% 126.70% -69.32% 100.00%
ROE 3.31 % 0.81 % 1.60 % 0.78 % 1.67 % -0.79 % 1.24 % 92.31%
  QoQ % 308.64% -49.38% 105.13% -53.29% 311.39% -163.71% -
  Horiz. % 266.94% 65.32% 129.03% 62.90% 134.68% -63.71% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 51.13 49.24 57.52 50.16 112.62 93.11 108.92 -39.57%
  QoQ % 3.84% -14.39% 14.67% -55.46% 20.95% -14.52% -
  Horiz. % 46.94% 45.21% 52.81% 46.05% 103.40% 85.48% 100.00%
EPS 3.31 1.16 2.42 2.38 5.02 -2.27 3.83 -9.26%
  QoQ % 185.34% -52.07% 1.68% -52.59% 321.15% -159.27% -
  Horiz. % 86.42% 30.29% 63.19% 62.14% 131.07% -59.27% 100.00%
DPS 0.00 2.00 2.00 1.50 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.33% 33.33% 25.00% 0.00% 100.00% -
NAPS 1.0000 1.4300 1.5100 3.0400 3.0000 2.8800 3.0800 -52.73%
  QoQ % -30.07% -5.30% -50.33% 1.33% 4.17% -6.49% -
  Horiz. % 32.47% 46.43% 49.03% 98.70% 97.40% 93.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.12 44.61 51.69 43.29 48.08 38.58 45.14 4.35%
  QoQ % 7.87% -13.70% 19.40% -9.96% 24.62% -14.53% -
  Horiz. % 106.60% 98.83% 114.51% 95.90% 106.51% 85.47% 100.00%
EPS 3.12 1.05 2.17 2.05 2.14 -0.94 1.59 56.67%
  QoQ % 197.14% -51.61% 5.85% -4.21% 327.66% -159.12% -
  Horiz. % 196.23% 66.04% 136.48% 128.93% 134.59% -59.12% 100.00%
DPS 0.00 1.81 1.80 1.29 0.00 2.49 0.00 -
  QoQ % 0.00% 0.56% 39.53% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.69% 72.29% 51.81% 0.00% 100.00% -
NAPS 0.9411 1.2955 1.3570 2.6237 1.2808 1.1933 1.2764 -18.37%
  QoQ % -27.36% -4.53% -48.28% 104.85% 7.33% -6.51% -
  Horiz. % 73.73% 101.50% 106.31% 205.55% 100.34% 93.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8750 0.7250 0.7400 1.5400 1.2700 1.2500 1.1500 -
P/RPS 1.71 1.47 1.29 3.07 1.13 1.34 1.06 37.51%
  QoQ % 16.33% 13.95% -57.98% 171.68% -15.67% 26.42% -
  Horiz. % 161.32% 138.68% 121.70% 289.62% 106.60% 126.42% 100.00%
P/EPS 26.43 62.50 30.58 64.71 25.30 -55.07 30.03 -8.15%
  QoQ % -57.71% 104.38% -52.74% 155.77% 145.94% -283.38% -
  Horiz. % 88.01% 208.13% 101.83% 215.48% 84.25% -183.38% 100.00%
EY 3.78 1.60 3.27 1.55 3.95 -1.82 3.33 8.81%
  QoQ % 136.25% -51.07% 110.97% -60.76% 317.03% -154.65% -
  Horiz. % 113.51% 48.05% 98.20% 46.55% 118.62% -54.65% 100.00%
DY 0.00 2.76 2.70 0.97 0.00 4.80 0.00 -
  QoQ % 0.00% 2.22% 178.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.50% 56.25% 20.21% 0.00% 100.00% -
P/NAPS 0.88 0.51 0.49 0.51 0.42 0.43 0.37 78.08%
  QoQ % 72.55% 4.08% -3.92% 21.43% -2.33% 16.22% -
  Horiz. % 237.84% 137.84% 132.43% 137.84% 113.51% 116.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.8500 0.8750 0.7600 0.6800 1.3500 1.2900 1.2900 -
P/RPS 1.66 1.78 1.32 1.36 1.20 1.39 1.18 25.52%
  QoQ % -6.74% 34.85% -2.94% 13.33% -13.67% 17.80% -
  Horiz. % 140.68% 150.85% 111.86% 115.25% 101.69% 117.80% 100.00%
P/EPS 25.68 75.43 31.40 28.57 26.89 -56.83 33.68 -16.53%
  QoQ % -65.96% 140.22% 9.91% 6.25% 147.32% -268.74% -
  Horiz. % 76.25% 223.96% 93.23% 84.83% 79.84% -168.74% 100.00%
EY 3.89 1.33 3.18 3.50 3.72 -1.76 2.97 19.69%
  QoQ % 192.48% -58.18% -9.14% -5.91% 311.36% -159.26% -
  Horiz. % 130.98% 44.78% 107.07% 117.85% 125.25% -59.26% 100.00%
DY 0.00 2.29 2.63 2.21 0.00 4.65 0.00 -
  QoQ % 0.00% -12.93% 19.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.25% 56.56% 47.53% 0.00% 100.00% -
P/NAPS 0.85 0.61 0.50 0.22 0.45 0.45 0.42 59.93%
  QoQ % 39.34% 22.00% 127.27% -51.11% 0.00% 7.14% -
  Horiz. % 202.38% 145.24% 119.05% 52.38% 107.14% 107.14% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers