Highlights

[PWF] QoQ Quarter Result on 2015-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     197.40%    YoY -     -22.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 67,108 78,517 68,082 71,653 64,272 73,350 71,191 -3.85%
  QoQ % -14.53% 15.33% -4.98% 11.48% -12.38% 3.03% -
  Horiz. % 94.26% 110.29% 95.63% 100.65% 90.28% 103.03% 100.00%
PBT -1,736 3,597 3,055 4,508 1,493 5,930 3,303 -
  QoQ % -148.26% 17.74% -32.23% 201.94% -74.82% 79.53% -
  Horiz. % -52.56% 108.90% 92.49% 136.48% 45.20% 179.53% 100.00%
Tax 100 -836 -1,435 -1,192 -378 -2,181 -760 -
  QoQ % 111.96% 41.74% -20.39% -215.34% 82.67% -186.97% -
  Horiz. % -13.16% 110.00% 188.82% 156.84% 49.74% 286.97% 100.00%
NP -1,636 2,761 1,620 3,316 1,115 3,749 2,543 -
  QoQ % -159.25% 70.43% -51.15% 197.40% -70.26% 47.42% -
  Horiz. % -64.33% 108.57% 63.70% 130.40% 43.85% 147.42% 100.00%
NP to SH -1,636 2,761 1,620 3,316 1,115 3,749 2,543 -
  QoQ % -159.25% 70.43% -51.15% 197.40% -70.26% 47.42% -
  Horiz. % -64.33% 108.57% 63.70% 130.40% 43.85% 147.42% 100.00%
Tax Rate - % 23.24 % 46.97 % 26.44 % 25.32 % 36.78 % 23.01 % -
  QoQ % 0.00% -50.52% 77.65% 4.42% -31.16% 59.84% -
  Horiz. % 0.00% 101.00% 204.13% 114.91% 110.04% 159.84% 100.00%
Total Cost 68,744 75,756 66,462 68,337 63,157 69,601 68,648 0.09%
  QoQ % -9.26% 13.98% -2.74% 8.20% -9.26% 1.39% -
  Horiz. % 100.14% 110.35% 96.82% 99.55% 92.00% 101.39% 100.00%
Net Worth 207,563 222,033 216,951 204,772 172,968 221,125 214,901 -2.28%
  QoQ % -6.52% 2.34% 5.95% 18.39% -21.78% 2.90% -
  Horiz. % 96.59% 103.32% 100.95% 95.29% 80.49% 102.90% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,324 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 207,563 222,033 216,951 204,772 172,968 221,125 214,901 -2.28%
  QoQ % -6.52% 2.34% 5.95% 18.39% -21.78% 2.90% -
  Horiz. % 96.59% 103.32% 100.95% 95.29% 80.49% 102.90% 100.00%
NOSH 72,070 72,088 71,365 66,055 57,656 59,602 59,694 13.34%
  QoQ % -0.03% 1.01% 8.04% 14.57% -3.27% -0.15% -
  Horiz. % 120.73% 120.76% 119.55% 110.66% 96.58% 99.85% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.44 % 3.52 % 2.38 % 4.63 % 1.73 % 5.11 % 3.57 % -
  QoQ % -169.32% 47.90% -48.60% 167.63% -66.14% 43.14% -
  Horiz. % -68.35% 98.60% 66.67% 129.69% 48.46% 143.14% 100.00%
ROE -0.79 % 1.24 % 0.75 % 1.62 % 0.64 % 1.70 % 1.18 % -
  QoQ % -163.71% 65.33% -53.70% 153.13% -62.35% 44.07% -
  Horiz. % -66.95% 105.08% 63.56% 137.29% 54.24% 144.07% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 93.11 108.92 95.40 108.47 111.47 123.07 119.26 -15.17%
  QoQ % -14.52% 14.17% -12.05% -2.69% -9.43% 3.19% -
  Horiz. % 78.07% 91.33% 79.99% 90.95% 93.47% 103.19% 100.00%
EPS -2.27 3.83 2.27 5.02 1.65 6.29 4.26 -
  QoQ % -159.27% 68.72% -54.78% 204.24% -73.77% 47.65% -
  Horiz. % -53.29% 89.91% 53.29% 117.84% 38.73% 147.65% 100.00%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.8800 3.0800 3.0400 3.1000 3.0000 3.7100 3.6000 -13.79%
  QoQ % -6.49% 1.32% -1.94% 3.33% -19.14% 3.06% -
  Horiz. % 80.00% 85.56% 84.44% 86.11% 83.33% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.58 45.14 39.14 41.19 36.95 42.17 40.93 -3.85%
  QoQ % -14.53% 15.33% -4.98% 11.47% -12.38% 3.03% -
  Horiz. % 94.26% 110.29% 95.63% 100.64% 90.28% 103.03% 100.00%
EPS -0.94 1.59 0.93 1.91 0.64 2.16 1.46 -
  QoQ % -159.12% 70.97% -51.31% 198.44% -70.37% 47.95% -
  Horiz. % -64.38% 108.90% 63.70% 130.82% 43.84% 147.95% 100.00%
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.1933 1.2764 1.2472 1.1772 0.9944 1.2712 1.2354 -2.28%
  QoQ % -6.51% 2.34% 5.95% 18.38% -21.77% 2.90% -
  Horiz. % 96.59% 103.32% 100.96% 95.29% 80.49% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2500 1.1500 1.2200 1.4400 1.4800 1.7000 1.2200 -
P/RPS 1.34 1.06 1.28 1.33 1.33 1.38 1.02 19.89%
  QoQ % 26.42% -17.19% -3.76% 0.00% -3.62% 35.29% -
  Horiz. % 131.37% 103.92% 125.49% 130.39% 130.39% 135.29% 100.00%
P/EPS -55.07 30.03 53.74 28.69 76.53 27.03 28.64 -
  QoQ % -283.38% -44.12% 87.31% -62.51% 183.13% -5.62% -
  Horiz. % -192.28% 104.85% 187.64% 100.17% 267.21% 94.38% 100.00%
EY -1.82 3.33 1.86 3.49 1.31 3.70 3.49 -
  QoQ % -154.65% 79.03% -46.70% 166.41% -64.59% 6.02% -
  Horiz. % -52.15% 95.42% 53.30% 100.00% 37.54% 106.02% 100.00%
DY 4.80 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.43 0.37 0.40 0.46 0.49 0.46 0.34 16.90%
  QoQ % 16.22% -7.50% -13.04% -6.12% 6.52% 35.29% -
  Horiz. % 126.47% 108.82% 117.65% 135.29% 144.12% 135.29% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 -
Price 1.2900 1.2900 1.0700 1.3300 1.4700 1.5700 1.6700 -
P/RPS 1.39 1.18 1.12 1.23 1.32 1.28 1.40 -0.48%
  QoQ % 17.80% 5.36% -8.94% -6.82% 3.13% -8.57% -
  Horiz. % 99.29% 84.29% 80.00% 87.86% 94.29% 91.43% 100.00%
P/EPS -56.83 33.68 47.14 26.49 76.01 24.96 39.20 -
  QoQ % -268.74% -28.55% 77.95% -65.15% 204.53% -36.33% -
  Horiz. % -144.97% 85.92% 120.26% 67.58% 193.90% 63.67% 100.00%
EY -1.76 2.97 2.12 3.77 1.32 4.01 2.55 -
  QoQ % -159.26% 40.09% -43.77% 185.61% -67.08% 57.25% -
  Horiz. % -69.02% 116.47% 83.14% 147.84% 51.76% 157.25% 100.00%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.45 0.42 0.35 0.43 0.49 0.42 0.46 -1.45%
  QoQ % 7.14% 20.00% -18.60% -12.24% 16.67% -8.70% -
  Horiz. % 97.83% 91.30% 76.09% 93.48% 106.52% 91.30% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers