Highlights

[PWF] QoQ Quarter Result on 2015-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     70.43%    YoY -     -26.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 75,300 83,635 67,108 78,517 68,082 71,653 64,272 11.15%
  QoQ % -9.97% 24.63% -14.53% 15.33% -4.98% 11.48% -
  Horiz. % 117.16% 130.13% 104.41% 122.16% 105.93% 111.48% 100.00%
PBT 4,704 5,318 -1,736 3,597 3,055 4,508 1,493 115.07%
  QoQ % -11.55% 406.34% -148.26% 17.74% -32.23% 201.94% -
  Horiz. % 315.07% 356.20% -116.28% 240.92% 204.62% 301.94% 100.00%
Tax -1,131 -1,590 100 -836 -1,435 -1,192 -378 107.78%
  QoQ % 28.87% -1,690.00% 111.96% 41.74% -20.39% -215.34% -
  Horiz. % 299.21% 420.63% -26.46% 221.16% 379.63% 315.34% 100.00%
NP 3,573 3,728 -1,636 2,761 1,620 3,316 1,115 117.51%
  QoQ % -4.16% 327.87% -159.25% 70.43% -51.15% 197.40% -
  Horiz. % 320.45% 334.35% -146.73% 247.62% 145.29% 297.40% 100.00%
NP to SH 3,573 3,728 -1,636 2,761 1,620 3,316 1,115 117.51%
  QoQ % -4.16% 327.87% -159.25% 70.43% -51.15% 197.40% -
  Horiz. % 320.45% 334.35% -146.73% 247.62% 145.29% 297.40% 100.00%
Tax Rate 24.04 % 29.90 % - % 23.24 % 46.97 % 26.44 % 25.32 % -3.40%
  QoQ % -19.60% 0.00% 0.00% -50.52% 77.65% 4.42% -
  Horiz. % 94.94% 118.09% 0.00% 91.79% 185.51% 104.42% 100.00%
Total Cost 71,727 79,907 68,744 75,756 66,462 68,337 63,157 8.86%
  QoQ % -10.24% 16.24% -9.26% 13.98% -2.74% 8.20% -
  Horiz. % 113.57% 126.52% 108.85% 119.95% 105.23% 108.20% 100.00%
Net Worth 456,383 222,788 207,563 222,033 216,951 204,772 172,968 91.06%
  QoQ % 104.85% 7.34% -6.52% 2.34% 5.95% 18.39% -
  Horiz. % 263.85% 128.80% 120.00% 128.37% 125.43% 118.39% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,251 - 4,324 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.08% 0.00% 100.00% - - - -
Div Payout % 63.03 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 456,383 222,788 207,563 222,033 216,951 204,772 172,968 91.06%
  QoQ % 104.85% 7.34% -6.52% 2.34% 5.95% 18.39% -
  Horiz. % 263.85% 128.80% 120.00% 128.37% 125.43% 118.39% 100.00%
NOSH 150,126 74,262 72,070 72,088 71,365 66,055 57,656 89.38%
  QoQ % 102.15% 3.04% -0.03% 1.01% 8.04% 14.57% -
  Horiz. % 260.38% 128.80% 125.00% 125.03% 123.78% 114.57% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.75 % 4.46 % -2.44 % 3.52 % 2.38 % 4.63 % 1.73 % 96.20%
  QoQ % 6.50% 282.79% -169.32% 47.90% -48.60% 167.63% -
  Horiz. % 274.57% 257.80% -141.04% 203.47% 137.57% 267.63% 100.00%
ROE 0.78 % 1.67 % -0.79 % 1.24 % 0.75 % 1.62 % 0.64 % 14.11%
  QoQ % -53.29% 311.39% -163.71% 65.33% -53.70% 153.13% -
  Horiz. % 121.88% 260.94% -123.44% 193.75% 117.19% 253.12% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 50.16 112.62 93.11 108.92 95.40 108.47 111.47 -41.31%
  QoQ % -55.46% 20.95% -14.52% 14.17% -12.05% -2.69% -
  Horiz. % 45.00% 101.03% 83.53% 97.71% 85.58% 97.31% 100.00%
EPS 2.38 5.02 -2.27 3.83 2.27 5.02 1.65 27.69%
  QoQ % -52.59% 321.15% -159.27% 68.72% -54.78% 204.24% -
  Horiz. % 144.24% 304.24% -137.58% 232.12% 137.58% 304.24% 100.00%
DPS 1.50 0.00 6.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 100.00% - - - -
NAPS 3.0400 3.0000 2.8800 3.0800 3.0400 3.1000 3.0000 0.89%
  QoQ % 1.33% 4.17% -6.49% 1.32% -1.94% 3.33% -
  Horiz. % 101.33% 100.00% 96.00% 102.67% 101.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.29 48.08 38.58 45.14 39.14 41.19 36.95 11.15%
  QoQ % -9.96% 24.62% -14.53% 15.33% -4.98% 11.47% -
  Horiz. % 117.16% 130.12% 104.41% 122.17% 105.93% 111.47% 100.00%
EPS 2.05 2.14 -0.94 1.59 0.93 1.91 0.64 117.45%
  QoQ % -4.21% 327.66% -159.12% 70.97% -51.31% 198.44% -
  Horiz. % 320.31% 334.38% -146.88% 248.44% 145.31% 298.44% 100.00%
DPS 1.29 0.00 2.49 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.81% 0.00% 100.00% - - - -
NAPS 2.6237 1.2808 1.1933 1.2764 1.2472 1.1772 0.9944 91.06%
  QoQ % 104.85% 7.33% -6.51% 2.34% 5.95% 18.38% -
  Horiz. % 263.85% 128.80% 120.00% 128.36% 125.42% 118.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 1.4800 -
P/RPS 3.07 1.13 1.34 1.06 1.28 1.33 1.33 74.75%
  QoQ % 171.68% -15.67% 26.42% -17.19% -3.76% 0.00% -
  Horiz. % 230.83% 84.96% 100.75% 79.70% 96.24% 100.00% 100.00%
P/EPS 64.71 25.30 -55.07 30.03 53.74 28.69 76.53 -10.59%
  QoQ % 155.77% 145.94% -283.38% -44.12% 87.31% -62.51% -
  Horiz. % 84.56% 33.06% -71.96% 39.24% 70.22% 37.49% 100.00%
EY 1.55 3.95 -1.82 3.33 1.86 3.49 1.31 11.88%
  QoQ % -60.76% 317.03% -154.65% 79.03% -46.70% 166.41% -
  Horiz. % 118.32% 301.53% -138.93% 254.20% 141.98% 266.41% 100.00%
DY 0.97 0.00 4.80 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.21% 0.00% 100.00% - - - -
P/NAPS 0.51 0.42 0.43 0.37 0.40 0.46 0.49 2.71%
  QoQ % 21.43% -2.33% 16.22% -7.50% -13.04% -6.12% -
  Horiz. % 104.08% 85.71% 87.76% 75.51% 81.63% 93.88% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 -
Price 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 1.4700 -
P/RPS 1.36 1.20 1.39 1.18 1.12 1.23 1.32 2.01%
  QoQ % 13.33% -13.67% 17.80% 5.36% -8.94% -6.82% -
  Horiz. % 103.03% 90.91% 105.30% 89.39% 84.85% 93.18% 100.00%
P/EPS 28.57 26.89 -56.83 33.68 47.14 26.49 76.01 -47.95%
  QoQ % 6.25% 147.32% -268.74% -28.55% 77.95% -65.15% -
  Horiz. % 37.59% 35.38% -74.77% 44.31% 62.02% 34.85% 100.00%
EY 3.50 3.72 -1.76 2.97 2.12 3.77 1.32 91.68%
  QoQ % -5.91% 311.36% -159.26% 40.09% -43.77% 185.61% -
  Horiz. % 265.15% 281.82% -133.33% 225.00% 160.61% 285.61% 100.00%
DY 2.21 0.00 4.65 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.53% 0.00% 100.00% - - - -
P/NAPS 0.22 0.45 0.45 0.42 0.35 0.43 0.49 -41.39%
  QoQ % -51.11% 0.00% 7.14% 20.00% -18.60% -12.24% -
  Horiz. % 44.90% 91.84% 91.84% 85.71% 71.43% 87.76% 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.
 


 

235  285  573  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H8E 0.29+0.015 
 HSI-C7E 0.215-0.015 
 KNM 0.39+0.015 
 MNC 0.100.00 
 HSI-H6S 0.16+0.015 
 VSOLAR 0.100.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 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
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers