Highlights

[PWF] QoQ Quarter Result on 2015-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -159.25%    YoY -     -246.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 89,915 75,300 83,635 67,108 78,517 68,082 71,653 16.29%
  QoQ % 19.41% -9.97% 24.63% -14.53% 15.33% -4.98% -
  Horiz. % 125.49% 105.09% 116.72% 93.66% 109.58% 95.02% 100.00%
PBT 6,155 4,704 5,318 -1,736 3,597 3,055 4,508 23.00%
  QoQ % 30.85% -11.55% 406.34% -148.26% 17.74% -32.23% -
  Horiz. % 136.54% 104.35% 117.97% -38.51% 79.79% 67.77% 100.00%
Tax -2,372 -1,131 -1,590 100 -836 -1,435 -1,192 58.01%
  QoQ % -109.73% 28.87% -1,690.00% 111.96% 41.74% -20.39% -
  Horiz. % 198.99% 94.88% 133.39% -8.39% 70.13% 120.39% 100.00%
NP 3,783 3,573 3,728 -1,636 2,761 1,620 3,316 9.16%
  QoQ % 5.88% -4.16% 327.87% -159.25% 70.43% -51.15% -
  Horiz. % 114.08% 107.75% 112.42% -49.34% 83.26% 48.85% 100.00%
NP to SH 3,783 3,573 3,728 -1,636 2,761 1,620 3,316 9.16%
  QoQ % 5.88% -4.16% 327.87% -159.25% 70.43% -51.15% -
  Horiz. % 114.08% 107.75% 112.42% -49.34% 83.26% 48.85% 100.00%
Tax Rate 38.54 % 24.04 % 29.90 % - % 23.24 % 46.97 % 26.44 % 28.47%
  QoQ % 60.32% -19.60% 0.00% 0.00% -50.52% 77.65% -
  Horiz. % 145.76% 90.92% 113.09% 0.00% 87.90% 177.65% 100.00%
Total Cost 86,132 71,727 79,907 68,744 75,756 66,462 68,337 16.63%
  QoQ % 20.08% -10.24% 16.24% -9.26% 13.98% -2.74% -
  Horiz. % 126.04% 104.96% 116.93% 100.60% 110.86% 97.26% 100.00%
Net Worth 236,046 456,383 222,788 207,563 222,033 216,951 204,772 9.91%
  QoQ % -48.28% 104.85% 7.34% -6.52% 2.34% 5.95% -
  Horiz. % 115.27% 222.87% 108.80% 101.36% 108.43% 105.95% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,126 2,251 - 4,324 - - - -
  QoQ % 38.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.30% 52.08% 0.00% 100.00% - - -
Div Payout % 82.64 % 63.03 % - % - % - % - % - % -
  QoQ % 31.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.11% 100.00% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 236,046 456,383 222,788 207,563 222,033 216,951 204,772 9.91%
  QoQ % -48.28% 104.85% 7.34% -6.52% 2.34% 5.95% -
  Horiz. % 115.27% 222.87% 108.80% 101.36% 108.43% 105.95% 100.00%
NOSH 156,322 150,126 74,262 72,070 72,088 71,365 66,055 77.31%
  QoQ % 4.13% 102.15% 3.04% -0.03% 1.01% 8.04% -
  Horiz. % 236.65% 227.27% 112.42% 109.11% 109.13% 108.04% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.21 % 4.75 % 4.46 % -2.44 % 3.52 % 2.38 % 4.63 % -6.13%
  QoQ % -11.37% 6.50% 282.79% -169.32% 47.90% -48.60% -
  Horiz. % 90.93% 102.59% 96.33% -52.70% 76.03% 51.40% 100.00%
ROE 1.60 % 0.78 % 1.67 % -0.79 % 1.24 % 0.75 % 1.62 % -0.82%
  QoQ % 105.13% -53.29% 311.39% -163.71% 65.33% -53.70% -
  Horiz. % 98.77% 48.15% 103.09% -48.77% 76.54% 46.30% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.52 50.16 112.62 93.11 108.92 95.40 108.47 -34.41%
  QoQ % 14.67% -55.46% 20.95% -14.52% 14.17% -12.05% -
  Horiz. % 53.03% 46.24% 103.83% 85.84% 100.41% 87.95% 100.00%
EPS 2.42 2.38 5.02 -2.27 3.83 2.27 5.02 -38.44%
  QoQ % 1.68% -52.59% 321.15% -159.27% 68.72% -54.78% -
  Horiz. % 48.21% 47.41% 100.00% -45.22% 76.29% 45.22% 100.00%
DPS 2.00 1.50 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 25.00% 0.00% 100.00% - - -
NAPS 1.5100 3.0400 3.0000 2.8800 3.0800 3.0400 3.1000 -38.01%
  QoQ % -50.33% 1.33% 4.17% -6.49% 1.32% -1.94% -
  Horiz. % 48.71% 98.06% 96.77% 92.90% 99.35% 98.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.69 43.29 48.08 38.58 45.14 39.14 41.19 16.30%
  QoQ % 19.40% -9.96% 24.62% -14.53% 15.33% -4.98% -
  Horiz. % 125.49% 105.10% 116.73% 93.66% 109.59% 95.02% 100.00%
EPS 2.17 2.05 2.14 -0.94 1.59 0.93 1.91 8.86%
  QoQ % 5.85% -4.21% 327.66% -159.12% 70.97% -51.31% -
  Horiz. % 113.61% 107.33% 112.04% -49.21% 83.25% 48.69% 100.00%
DPS 1.80 1.29 0.00 2.49 0.00 0.00 0.00 -
  QoQ % 39.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.29% 51.81% 0.00% 100.00% - - -
NAPS 1.3570 2.6237 1.2808 1.1933 1.2764 1.2472 1.1772 9.91%
  QoQ % -48.28% 104.85% 7.33% -6.51% 2.34% 5.95% -
  Horiz. % 115.27% 222.88% 108.80% 101.37% 108.43% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7400 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 -
P/RPS 1.29 3.07 1.13 1.34 1.06 1.28 1.33 -2.01%
  QoQ % -57.98% 171.68% -15.67% 26.42% -17.19% -3.76% -
  Horiz. % 96.99% 230.83% 84.96% 100.75% 79.70% 96.24% 100.00%
P/EPS 30.58 64.71 25.30 -55.07 30.03 53.74 28.69 4.33%
  QoQ % -52.74% 155.77% 145.94% -283.38% -44.12% 87.31% -
  Horiz. % 106.59% 225.55% 88.18% -191.95% 104.67% 187.31% 100.00%
EY 3.27 1.55 3.95 -1.82 3.33 1.86 3.49 -4.24%
  QoQ % 110.97% -60.76% 317.03% -154.65% 79.03% -46.70% -
  Horiz. % 93.70% 44.41% 113.18% -52.15% 95.42% 53.30% 100.00%
DY 2.70 0.97 0.00 4.80 0.00 0.00 0.00 -
  QoQ % 178.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.25% 20.21% 0.00% 100.00% - - -
P/NAPS 0.49 0.51 0.42 0.43 0.37 0.40 0.46 4.29%
  QoQ % -3.92% 21.43% -2.33% 16.22% -7.50% -13.04% -
  Horiz. % 106.52% 110.87% 91.30% 93.48% 80.43% 86.96% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.7600 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 -
P/RPS 1.32 1.36 1.20 1.39 1.18 1.12 1.23 4.81%
  QoQ % -2.94% 13.33% -13.67% 17.80% 5.36% -8.94% -
  Horiz. % 107.32% 110.57% 97.56% 113.01% 95.93% 91.06% 100.00%
P/EPS 31.40 28.57 26.89 -56.83 33.68 47.14 26.49 11.97%
  QoQ % 9.91% 6.25% 147.32% -268.74% -28.55% 77.95% -
  Horiz. % 118.54% 107.85% 101.51% -214.53% 127.14% 177.95% 100.00%
EY 3.18 3.50 3.72 -1.76 2.97 2.12 3.77 -10.70%
  QoQ % -9.14% -5.91% 311.36% -159.26% 40.09% -43.77% -
  Horiz. % 84.35% 92.84% 98.67% -46.68% 78.78% 56.23% 100.00%
DY 2.63 2.21 0.00 4.65 0.00 0.00 0.00 -
  QoQ % 19.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.56% 47.53% 0.00% 100.00% - - -
P/NAPS 0.50 0.22 0.45 0.45 0.42 0.35 0.43 10.55%
  QoQ % 127.27% -51.11% 0.00% 7.14% 20.00% -18.60% -
  Horiz. % 116.28% 51.16% 104.65% 104.65% 97.67% 81.40% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers