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 - 173,946
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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers