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 - 173,946
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

540  190  595  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 TRIVE 0.010.00 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. 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
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS