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.
 


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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS