Highlights

[PWF] QoQ Quarter Result on 2017-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     196.44%    YoY -     45.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 91,816 93,351 84,891 83,702 77,594 89,915 75,300 14.09%
  QoQ % -1.64% 9.97% 1.42% 7.87% -13.70% 19.41% -
  Horiz. % 121.93% 123.97% 112.74% 111.16% 103.05% 119.41% 100.00%
PBT 1,933 8,354 8,250 7,382 3,657 6,155 4,704 -44.64%
  QoQ % -76.86% 1.26% 11.76% 101.86% -40.58% 30.85% -
  Horiz. % 41.09% 177.59% 175.38% 156.93% 77.74% 130.85% 100.00%
Tax -1,766 -2,608 -2,613 -1,963 -1,829 -2,372 -1,131 34.48%
  QoQ % 32.29% 0.19% -33.11% -7.33% 22.89% -109.73% -
  Horiz. % 156.15% 230.59% 231.03% 173.56% 161.72% 209.73% 100.00%
NP 167 5,746 5,637 5,419 1,828 3,783 3,573 -86.95%
  QoQ % -97.09% 1.93% 4.02% 196.44% -51.68% 5.88% -
  Horiz. % 4.67% 160.82% 157.77% 151.67% 51.16% 105.88% 100.00%
NP to SH 167 6,051 5,987 5,419 1,828 3,783 3,573 -86.95%
  QoQ % -97.24% 1.07% 10.48% 196.44% -51.68% 5.88% -
  Horiz. % 4.67% 169.35% 167.56% 151.67% 51.16% 105.88% 100.00%
Tax Rate 91.36 % 31.22 % 31.67 % 26.59 % 50.01 % 38.54 % 24.04 % 142.94%
  QoQ % 192.63% -1.42% 19.10% -46.83% 29.76% 60.32% -
  Horiz. % 380.03% 129.87% 131.74% 110.61% 208.03% 160.32% 100.00%
Total Cost 91,649 87,605 79,254 78,283 75,766 86,132 71,727 17.70%
  QoQ % 4.62% 10.54% 1.24% 3.32% -12.04% 20.08% -
  Horiz. % 127.77% 122.14% 110.49% 109.14% 105.63% 120.08% 100.00%
Net Worth 296,568 243,018 239,154 163,701 225,348 236,046 456,383 -24.92%
  QoQ % 22.04% 1.62% 46.09% -27.36% -4.53% -48.28% -
  Horiz. % 64.98% 53.25% 52.40% 35.87% 49.38% 51.72% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 32 32 - 3,151 3,126 2,251 -
  QoQ % 0.00% 0.25% 0.00% 0.00% 0.81% 38.84% -
  Horiz. % 0.00% 1.45% 1.44% 0.00% 139.96% 138.84% 100.00%
Div Payout % - % 0.54 % 0.54 % - % 172.41 % 82.64 % 63.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 108.63% 31.11% -
  Horiz. % 0.00% 0.86% 0.86% 0.00% 273.54% 131.11% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 296,568 243,018 239,154 163,701 225,348 236,046 456,383 -24.92%
  QoQ % 22.04% 1.62% 46.09% -27.36% -4.53% -48.28% -
  Horiz. % 64.98% 53.25% 52.40% 35.87% 49.38% 51.72% 100.00%
NOSH 168,505 163,099 162,690 163,701 157,586 156,322 150,126 7.98%
  QoQ % 3.31% 0.25% -0.62% 3.88% 0.81% 4.13% -
  Horiz. % 112.24% 108.64% 108.37% 109.04% 104.97% 104.13% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.18 % 6.16 % 6.64 % 6.47 % 2.36 % 4.21 % 4.75 % -88.65%
  QoQ % -97.08% -7.23% 2.63% 174.15% -43.94% -11.37% -
  Horiz. % 3.79% 129.68% 139.79% 136.21% 49.68% 88.63% 100.00%
ROE 0.06 % 2.49 % 2.50 % 3.31 % 0.81 % 1.60 % 0.78 % -81.83%
  QoQ % -97.59% -0.40% -24.47% 308.64% -49.38% 105.13% -
  Horiz. % 7.69% 319.23% 320.51% 424.36% 103.85% 205.13% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.49 57.24 52.18 51.13 49.24 57.52 50.16 5.66%
  QoQ % -4.80% 9.70% 2.05% 3.84% -14.39% 14.67% -
  Horiz. % 108.63% 114.11% 104.03% 101.93% 98.17% 114.67% 100.00%
EPS 0.81 3.71 3.68 3.31 1.16 2.42 2.38 -51.16%
  QoQ % -78.17% 0.82% 11.18% 185.34% -52.07% 1.68% -
  Horiz. % 34.03% 155.88% 154.62% 139.08% 48.74% 101.68% 100.00%
DPS 0.00 0.02 0.02 0.00 2.00 2.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 1.33% 1.33% 0.00% 133.33% 133.33% 100.00%
NAPS 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 3.0400 -30.47%
  QoQ % 18.12% 1.36% 47.00% -30.07% -5.30% -50.33% -
  Horiz. % 57.89% 49.01% 48.36% 32.89% 47.04% 49.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 52.78 53.67 48.80 48.12 44.61 51.69 43.29 14.09%
  QoQ % -1.66% 9.98% 1.41% 7.87% -13.70% 19.40% -
  Horiz. % 121.92% 123.98% 112.73% 111.16% 103.05% 119.40% 100.00%
EPS 0.10 3.48 3.44 3.12 1.05 2.17 2.05 -86.58%
  QoQ % -97.13% 1.16% 10.26% 197.14% -51.61% 5.85% -
  Horiz. % 4.88% 169.76% 167.80% 152.20% 51.22% 105.85% 100.00%
DPS 0.00 0.02 0.02 0.00 1.81 1.80 1.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.56% 39.53% -
  Horiz. % 0.00% 1.55% 1.55% 0.00% 140.31% 139.53% 100.00%
NAPS 1.7049 1.3971 1.3749 0.9411 1.2955 1.3570 2.6237 -24.92%
  QoQ % 22.03% 1.61% 46.09% -27.36% -4.53% -48.28% -
  Horiz. % 64.98% 53.25% 52.40% 35.87% 49.38% 51.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 1.5400 -
P/RPS 1.85 1.92 2.01 1.71 1.47 1.29 3.07 -28.59%
  QoQ % -3.65% -4.48% 17.54% 16.33% 13.95% -57.98% -
  Horiz. % 60.26% 62.54% 65.47% 55.70% 47.88% 42.02% 100.00%
P/EPS 1,019.10 29.65 28.53 26.43 62.50 30.58 64.71 525.15%
  QoQ % 3,337.10% 3.93% 7.95% -57.71% 104.38% -52.74% -
  Horiz. % 1,574.87% 45.82% 44.09% 40.84% 96.58% 47.26% 100.00%
EY 0.10 3.37 3.50 3.78 1.60 3.27 1.55 -83.83%
  QoQ % -97.03% -3.71% -7.41% 136.25% -51.07% 110.97% -
  Horiz. % 6.45% 217.42% 225.81% 243.87% 103.23% 210.97% 100.00%
DY 0.00 0.02 0.02 0.00 2.76 2.70 0.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.22% 178.35% -
  Horiz. % 0.00% 2.06% 2.06% 0.00% 284.54% 278.35% 100.00%
P/NAPS 0.57 0.74 0.71 0.88 0.51 0.49 0.51 7.68%
  QoQ % -22.97% 4.23% -19.32% 72.55% 4.08% -3.92% -
  Horiz. % 111.76% 145.10% 139.22% 172.55% 100.00% 96.08% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 0.6800 -
P/RPS 1.89 1.80 2.15 1.66 1.78 1.32 1.36 24.46%
  QoQ % 5.00% -16.28% 29.52% -6.74% 34.85% -2.94% -
  Horiz. % 138.97% 132.35% 158.09% 122.06% 130.88% 97.06% 100.00%
P/EPS 1,039.28 27.76 30.43 25.68 75.43 31.40 28.57 990.70%
  QoQ % 3,643.80% -8.77% 18.50% -65.96% 140.22% 9.91% -
  Horiz. % 3,637.66% 97.16% 106.51% 89.88% 264.02% 109.91% 100.00%
EY 0.10 3.60 3.29 3.89 1.33 3.18 3.50 -90.59%
  QoQ % -97.22% 9.42% -15.42% 192.48% -58.18% -9.14% -
  Horiz. % 2.86% 102.86% 94.00% 111.14% 38.00% 90.86% 100.00%
DY 0.00 0.02 0.02 0.00 2.29 2.63 2.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -12.93% 19.00% -
  Horiz. % 0.00% 0.90% 0.90% 0.00% 103.62% 119.00% 100.00%
P/NAPS 0.59 0.69 0.76 0.85 0.61 0.50 0.22 92.68%
  QoQ % -14.49% -9.21% -10.59% 39.34% 22.00% 127.27% -
  Horiz. % 268.18% 313.64% 345.45% 386.36% 277.27% 227.27% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers