Highlights

[PWF] QoQ Quarter Result on 2016-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     327.87%    YoY -     12.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 77,594 89,915 75,300 83,635 67,108 78,517 68,082 9.07%
  QoQ % -13.70% 19.41% -9.97% 24.63% -14.53% 15.33% -
  Horiz. % 113.97% 132.07% 110.60% 122.84% 98.57% 115.33% 100.00%
PBT 3,657 6,155 4,704 5,318 -1,736 3,597 3,055 12.68%
  QoQ % -40.58% 30.85% -11.55% 406.34% -148.26% 17.74% -
  Horiz. % 119.71% 201.47% 153.98% 174.08% -56.82% 117.74% 100.00%
Tax -1,829 -2,372 -1,131 -1,590 100 -836 -1,435 17.47%
  QoQ % 22.89% -109.73% 28.87% -1,690.00% 111.96% 41.74% -
  Horiz. % 127.46% 165.30% 78.82% 110.80% -6.97% 58.26% 100.00%
NP 1,828 3,783 3,573 3,728 -1,636 2,761 1,620 8.35%
  QoQ % -51.68% 5.88% -4.16% 327.87% -159.25% 70.43% -
  Horiz. % 112.84% 233.52% 220.56% 230.12% -100.99% 170.43% 100.00%
NP to SH 1,828 3,783 3,573 3,728 -1,636 2,761 1,620 8.35%
  QoQ % -51.68% 5.88% -4.16% 327.87% -159.25% 70.43% -
  Horiz. % 112.84% 233.52% 220.56% 230.12% -100.99% 170.43% 100.00%
Tax Rate 50.01 % 38.54 % 24.04 % 29.90 % - % 23.24 % 46.97 % 4.25%
  QoQ % 29.76% 60.32% -19.60% 0.00% 0.00% -50.52% -
  Horiz. % 106.47% 82.05% 51.18% 63.66% 0.00% 49.48% 100.00%
Total Cost 75,766 86,132 71,727 79,907 68,744 75,756 66,462 9.08%
  QoQ % -12.04% 20.08% -10.24% 16.24% -9.26% 13.98% -
  Horiz. % 114.00% 129.60% 107.92% 120.23% 103.43% 113.98% 100.00%
Net Worth 225,348 236,046 456,383 222,788 207,563 222,033 216,951 2.55%
  QoQ % -4.53% -48.28% 104.85% 7.34% -6.52% 2.34% -
  Horiz. % 103.87% 108.80% 210.36% 102.69% 95.67% 102.34% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,151 3,126 2,251 - 4,324 - - -
  QoQ % 0.81% 38.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.89% 72.30% 52.08% 0.00% 100.00% - -
Div Payout % 172.41 % 82.64 % 63.03 % - % - % - % - % -
  QoQ % 108.63% 31.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 273.54% 131.11% 100.00% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 225,348 236,046 456,383 222,788 207,563 222,033 216,951 2.55%
  QoQ % -4.53% -48.28% 104.85% 7.34% -6.52% 2.34% -
  Horiz. % 103.87% 108.80% 210.36% 102.69% 95.67% 102.34% 100.00%
NOSH 157,586 156,322 150,126 74,262 72,070 72,088 71,365 69.16%
  QoQ % 0.81% 4.13% 102.15% 3.04% -0.03% 1.01% -
  Horiz. % 220.82% 219.04% 210.36% 104.06% 100.99% 101.01% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.36 % 4.21 % 4.75 % 4.46 % -2.44 % 3.52 % 2.38 % -0.56%
  QoQ % -43.94% -11.37% 6.50% 282.79% -169.32% 47.90% -
  Horiz. % 99.16% 176.89% 199.58% 187.39% -102.52% 147.90% 100.00%
ROE 0.81 % 1.60 % 0.78 % 1.67 % -0.79 % 1.24 % 0.75 % 5.24%
  QoQ % -49.38% 105.13% -53.29% 311.39% -163.71% 65.33% -
  Horiz. % 108.00% 213.33% 104.00% 222.67% -105.33% 165.33% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.24 57.52 50.16 112.62 93.11 108.92 95.40 -35.53%
  QoQ % -14.39% 14.67% -55.46% 20.95% -14.52% 14.17% -
  Horiz. % 51.61% 60.29% 52.58% 118.05% 97.60% 114.17% 100.00%
EPS 1.16 2.42 2.38 5.02 -2.27 3.83 2.27 -35.95%
  QoQ % -52.07% 1.68% -52.59% 321.15% -159.27% 68.72% -
  Horiz. % 51.10% 106.61% 104.85% 221.15% -100.00% 168.72% 100.00%
DPS 2.00 2.00 1.50 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 33.33% 25.00% 0.00% 100.00% - -
NAPS 1.4300 1.5100 3.0400 3.0000 2.8800 3.0800 3.0400 -39.38%
  QoQ % -5.30% -50.33% 1.33% 4.17% -6.49% 1.32% -
  Horiz. % 47.04% 49.67% 100.00% 98.68% 94.74% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.61 51.69 43.29 48.08 38.58 45.14 39.14 9.07%
  QoQ % -13.70% 19.40% -9.96% 24.62% -14.53% 15.33% -
  Horiz. % 113.98% 132.06% 110.60% 122.84% 98.57% 115.33% 100.00%
EPS 1.05 2.17 2.05 2.14 -0.94 1.59 0.93 8.39%
  QoQ % -51.61% 5.85% -4.21% 327.66% -159.12% 70.97% -
  Horiz. % 112.90% 233.33% 220.43% 230.11% -101.08% 170.97% 100.00%
DPS 1.81 1.80 1.29 0.00 2.49 0.00 0.00 -
  QoQ % 0.56% 39.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.69% 72.29% 51.81% 0.00% 100.00% - -
NAPS 1.2955 1.3570 2.6237 1.2808 1.1933 1.2764 1.2472 2.55%
  QoQ % -4.53% -48.28% 104.85% 7.33% -6.51% 2.34% -
  Horiz. % 103.87% 108.80% 210.37% 102.69% 95.68% 102.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7250 0.7400 1.5400 1.2700 1.2500 1.1500 1.2200 -
P/RPS 1.47 1.29 3.07 1.13 1.34 1.06 1.28 9.62%
  QoQ % 13.95% -57.98% 171.68% -15.67% 26.42% -17.19% -
  Horiz. % 114.84% 100.78% 239.84% 88.28% 104.69% 82.81% 100.00%
P/EPS 62.50 30.58 64.71 25.30 -55.07 30.03 53.74 10.54%
  QoQ % 104.38% -52.74% 155.77% 145.94% -283.38% -44.12% -
  Horiz. % 116.30% 56.90% 120.41% 47.08% -102.47% 55.88% 100.00%
EY 1.60 3.27 1.55 3.95 -1.82 3.33 1.86 -9.51%
  QoQ % -51.07% 110.97% -60.76% 317.03% -154.65% 79.03% -
  Horiz. % 86.02% 175.81% 83.33% 212.37% -97.85% 179.03% 100.00%
DY 2.76 2.70 0.97 0.00 4.80 0.00 0.00 -
  QoQ % 2.22% 178.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.50% 56.25% 20.21% 0.00% 100.00% - -
P/NAPS 0.51 0.49 0.51 0.42 0.43 0.37 0.40 17.50%
  QoQ % 4.08% -3.92% 21.43% -2.33% 16.22% -7.50% -
  Horiz. % 127.50% 122.50% 127.50% 105.00% 107.50% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.8750 0.7600 0.6800 1.3500 1.2900 1.2900 1.0700 -
P/RPS 1.78 1.32 1.36 1.20 1.39 1.18 1.12 36.00%
  QoQ % 34.85% -2.94% 13.33% -13.67% 17.80% 5.36% -
  Horiz. % 158.93% 117.86% 121.43% 107.14% 124.11% 105.36% 100.00%
P/EPS 75.43 31.40 28.57 26.89 -56.83 33.68 47.14 36.61%
  QoQ % 140.22% 9.91% 6.25% 147.32% -268.74% -28.55% -
  Horiz. % 160.01% 66.61% 60.61% 57.04% -120.56% 71.45% 100.00%
EY 1.33 3.18 3.50 3.72 -1.76 2.97 2.12 -26.61%
  QoQ % -58.18% -9.14% -5.91% 311.36% -159.26% 40.09% -
  Horiz. % 62.74% 150.00% 165.09% 175.47% -83.02% 140.09% 100.00%
DY 2.29 2.63 2.21 0.00 4.65 0.00 0.00 -
  QoQ % -12.93% 19.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.25% 56.56% 47.53% 0.00% 100.00% - -
P/NAPS 0.61 0.50 0.22 0.45 0.45 0.42 0.35 44.58%
  QoQ % 22.00% 127.27% -51.11% 0.00% 7.14% 20.00% -
  Horiz. % 174.29% 142.86% 62.86% 128.57% 128.57% 120.00% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers