Highlights

[PWF] QoQ Quarter Result on 2017-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     10.48%    YoY -     67.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 91,135 91,816 93,351 84,891 83,702 77,594 89,915 0.90%
  QoQ % -0.74% -1.64% 9.97% 1.42% 7.87% -13.70% -
  Horiz. % 101.36% 102.11% 103.82% 94.41% 93.09% 86.30% 100.00%
PBT 7,593 1,933 8,354 8,250 7,382 3,657 6,155 15.04%
  QoQ % 292.81% -76.86% 1.26% 11.76% 101.86% -40.58% -
  Horiz. % 123.36% 31.41% 135.73% 134.04% 119.94% 59.42% 100.00%
Tax -1,559 -1,766 -2,608 -2,613 -1,963 -1,829 -2,372 -24.43%
  QoQ % 11.72% 32.29% 0.19% -33.11% -7.33% 22.89% -
  Horiz. % 65.73% 74.45% 109.95% 110.16% 82.76% 77.11% 100.00%
NP 6,034 167 5,746 5,637 5,419 1,828 3,783 36.55%
  QoQ % 3,513.17% -97.09% 1.93% 4.02% 196.44% -51.68% -
  Horiz. % 159.50% 4.41% 151.89% 149.01% 143.25% 48.32% 100.00%
NP to SH 5,464 167 6,051 5,987 5,419 1,828 3,783 27.80%
  QoQ % 3,171.86% -97.24% 1.07% 10.48% 196.44% -51.68% -
  Horiz. % 144.44% 4.41% 159.95% 158.26% 143.25% 48.32% 100.00%
Tax Rate 20.53 % 91.36 % 31.22 % 31.67 % 26.59 % 50.01 % 38.54 % -34.31%
  QoQ % -77.53% 192.63% -1.42% 19.10% -46.83% 29.76% -
  Horiz. % 53.27% 237.05% 81.01% 82.17% 68.99% 129.76% 100.00%
Total Cost 85,101 91,649 87,605 79,254 78,283 75,766 86,132 -0.80%
  QoQ % -7.14% 4.62% 10.54% 1.24% 3.32% -12.04% -
  Horiz. % 98.80% 106.41% 101.71% 92.01% 90.89% 87.96% 100.00%
Net Worth 303,383 296,568 243,018 239,154 163,701 225,348 236,046 18.23%
  QoQ % 2.30% 22.04% 1.62% 46.09% -27.36% -4.53% -
  Horiz. % 128.53% 125.64% 102.95% 101.32% 69.35% 95.47% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 32 32 - 3,151 3,126 -
  QoQ % 0.00% 0.00% 0.25% 0.00% 0.00% 0.81% -
  Horiz. % 0.00% 0.00% 1.04% 1.04% 0.00% 100.81% 100.00%
Div Payout % - % - % 0.54 % 0.54 % - % 172.41 % 82.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 108.63% -
  Horiz. % 0.00% 0.00% 0.65% 0.65% 0.00% 208.63% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 303,383 296,568 243,018 239,154 163,701 225,348 236,046 18.23%
  QoQ % 2.30% 22.04% 1.62% 46.09% -27.36% -4.53% -
  Horiz. % 128.53% 125.64% 102.95% 101.32% 69.35% 95.47% 100.00%
NOSH 171,403 168,505 163,099 162,690 163,701 157,586 156,322 6.34%
  QoQ % 1.72% 3.31% 0.25% -0.62% 3.88% 0.81% -
  Horiz. % 109.65% 107.79% 104.34% 104.07% 104.72% 100.81% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.62 % 0.18 % 6.16 % 6.64 % 6.47 % 2.36 % 4.21 % 35.26%
  QoQ % 3,577.78% -97.08% -7.23% 2.63% 174.15% -43.94% -
  Horiz. % 157.24% 4.28% 146.32% 157.72% 153.68% 56.06% 100.00%
ROE 1.80 % 0.06 % 2.49 % 2.50 % 3.31 % 0.81 % 1.60 % 8.18%
  QoQ % 2,900.00% -97.59% -0.40% -24.47% 308.64% -49.38% -
  Horiz. % 112.50% 3.75% 155.62% 156.25% 206.87% 50.62% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 53.17 54.49 57.24 52.18 51.13 49.24 57.52 -5.11%
  QoQ % -2.42% -4.80% 9.70% 2.05% 3.84% -14.39% -
  Horiz. % 92.44% 94.73% 99.51% 90.72% 88.89% 85.61% 100.00%
EPS 3.52 0.81 3.71 3.68 3.31 1.16 2.42 28.41%
  QoQ % 334.57% -78.17% 0.82% 11.18% 185.34% -52.07% -
  Horiz. % 145.45% 33.47% 153.31% 152.07% 136.78% 47.93% 100.00%
DPS 0.00 0.00 0.02 0.02 0.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1.00% 1.00% 0.00% 100.00% 100.00%
NAPS 1.7700 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 11.18%
  QoQ % 0.57% 18.12% 1.36% 47.00% -30.07% -5.30% -
  Horiz. % 117.22% 116.56% 98.68% 97.35% 66.23% 94.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 52.39 52.78 53.67 48.80 48.12 44.61 51.69 0.90%
  QoQ % -0.74% -1.66% 9.98% 1.41% 7.87% -13.70% -
  Horiz. % 101.35% 102.11% 103.83% 94.41% 93.09% 86.30% 100.00%
EPS 3.14 0.10 3.48 3.44 3.12 1.05 2.17 27.96%
  QoQ % 3,040.00% -97.13% 1.16% 10.26% 197.14% -51.61% -
  Horiz. % 144.70% 4.61% 160.37% 158.53% 143.78% 48.39% 100.00%
DPS 0.00 0.00 0.02 0.02 0.00 1.81 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.56% -
  Horiz. % 0.00% 0.00% 1.11% 1.11% 0.00% 100.56% 100.00%
NAPS 1.7441 1.7049 1.3971 1.3749 0.9411 1.2955 1.3570 18.23%
  QoQ % 2.30% 22.03% 1.61% 46.09% -27.36% -4.53% -
  Horiz. % 128.53% 125.64% 102.96% 101.32% 69.35% 95.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8850 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 -
P/RPS 1.66 1.85 1.92 2.01 1.71 1.47 1.29 18.33%
  QoQ % -10.27% -3.65% -4.48% 17.54% 16.33% 13.95% -
  Horiz. % 128.68% 143.41% 148.84% 155.81% 132.56% 113.95% 100.00%
P/EPS 27.76 1,019.10 29.65 28.53 26.43 62.50 30.58 -6.25%
  QoQ % -97.28% 3,337.10% 3.93% 7.95% -57.71% 104.38% -
  Horiz. % 90.78% 3,332.57% 96.96% 93.30% 86.43% 204.38% 100.00%
EY 3.60 0.10 3.37 3.50 3.78 1.60 3.27 6.63%
  QoQ % 3,500.00% -97.03% -3.71% -7.41% 136.25% -51.07% -
  Horiz. % 110.09% 3.06% 103.06% 107.03% 115.60% 48.93% 100.00%
DY 0.00 0.00 0.02 0.02 0.00 2.76 2.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.22% -
  Horiz. % 0.00% 0.00% 0.74% 0.74% 0.00% 102.22% 100.00%
P/NAPS 0.50 0.57 0.74 0.71 0.88 0.51 0.49 1.36%
  QoQ % -12.28% -22.97% 4.23% -19.32% 72.55% 4.08% -
  Horiz. % 102.04% 116.33% 151.02% 144.90% 179.59% 104.08% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 -
Price 0.8850 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 -
P/RPS 1.66 1.89 1.80 2.15 1.66 1.78 1.32 16.52%
  QoQ % -12.17% 5.00% -16.28% 29.52% -6.74% 34.85% -
  Horiz. % 125.76% 143.18% 136.36% 162.88% 125.76% 134.85% 100.00%
P/EPS 27.76 1,039.28 27.76 30.43 25.68 75.43 31.40 -7.89%
  QoQ % -97.33% 3,643.80% -8.77% 18.50% -65.96% 140.22% -
  Horiz. % 88.41% 3,309.81% 88.41% 96.91% 81.78% 240.22% 100.00%
EY 3.60 0.10 3.60 3.29 3.89 1.33 3.18 8.63%
  QoQ % 3,500.00% -97.22% 9.42% -15.42% 192.48% -58.18% -
  Horiz. % 113.21% 3.14% 113.21% 103.46% 122.33% 41.82% 100.00%
DY 0.00 0.00 0.02 0.02 0.00 2.29 2.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.93% -
  Horiz. % 0.00% 0.00% 0.76% 0.76% 0.00% 87.07% 100.00%
P/NAPS 0.50 0.59 0.69 0.76 0.85 0.61 0.50 -
  QoQ % -15.25% -14.49% -9.21% -10.59% 39.34% 22.00% -
  Horiz. % 100.00% 118.00% 138.00% 152.00% 170.00% 122.00% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers