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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS