Highlights

[PWF] QoQ TTM Result on 2015-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -8.61%    YoY -     12.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 302,921 290,939 282,524 277,357 280,466 279,745 286,234 3.85%
  QoQ % 4.12% 2.98% 1.86% -1.11% 0.26% -2.27% -
  Horiz. % 105.83% 101.64% 98.70% 96.90% 97.98% 97.73% 100.00%
PBT 10,175 9,365 12,653 14,986 15,234 16,413 17,410 -30.08%
  QoQ % 8.65% -25.99% -15.57% -1.63% -7.18% -5.73% -
  Horiz. % 58.44% 53.79% 72.68% 86.08% 87.50% 94.27% 100.00%
Tax -3,756 -3,358 -3,841 -5,186 -4,511 -4,753 -6,213 -28.48%
  QoQ % -11.85% 12.57% 25.94% -14.96% 5.09% 23.50% -
  Horiz. % 60.45% 54.05% 61.82% 83.47% 72.61% 76.50% 100.00%
NP 6,419 6,007 8,812 9,800 10,723 11,660 11,197 -30.97%
  QoQ % 6.86% -31.83% -10.08% -8.61% -8.04% 4.14% -
  Horiz. % 57.33% 53.65% 78.70% 87.52% 95.77% 104.14% 100.00%
NP to SH 6,419 6,007 8,812 9,800 10,723 11,660 10,816 -29.36%
  QoQ % 6.86% -31.83% -10.08% -8.61% -8.04% 7.80% -
  Horiz. % 59.35% 55.54% 81.47% 90.61% 99.14% 107.80% 100.00%
Tax Rate 36.91 % 35.86 % 30.36 % 34.61 % 29.61 % 28.96 % 35.69 % 2.26%
  QoQ % 2.93% 18.12% -12.28% 16.89% 2.24% -18.86% -
  Horiz. % 103.42% 100.48% 85.07% 96.97% 82.96% 81.14% 100.00%
Total Cost 296,502 284,932 273,712 267,557 269,743 268,085 275,037 5.13%
  QoQ % 4.06% 4.10% 2.30% -0.81% 0.62% -2.53% -
  Horiz. % 107.80% 103.60% 99.52% 97.28% 98.08% 97.47% 100.00%
Net Worth 222,788 207,563 216,266 214,096 198,167 172,968 221,125 0.50%
  QoQ % 7.34% -4.02% 1.01% 8.04% 14.57% -21.78% -
  Horiz. % 100.75% 93.87% 97.80% 96.82% 89.62% 78.22% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 6,465 6,465 2,140 2,140 0 0 0 -
  QoQ % 0.00% 201.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.98% 301.98% 100.00% 100.00% - - -
Div Payout % 100.72 % 107.63 % 24.30 % 21.85 % - % - % - % -
  QoQ % -6.42% 342.92% 11.21% 0.00% 0.00% 0.00% -
  Horiz. % 460.96% 492.59% 111.21% 100.00% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 222,788 207,563 216,266 214,096 198,167 172,968 221,125 0.50%
  QoQ % 7.34% -4.02% 1.01% 8.04% 14.57% -21.78% -
  Horiz. % 100.75% 93.87% 97.80% 96.82% 89.62% 78.22% 100.00%
NOSH 74,262 72,070 72,088 71,365 66,055 57,656 59,602 15.77%
  QoQ % 3.04% -0.03% 1.01% 8.04% 14.57% -3.27% -
  Horiz. % 124.60% 120.92% 120.95% 119.74% 110.83% 96.73% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.12 % 2.06 % 3.12 % 3.53 % 3.82 % 4.17 % 3.91 % -33.48%
  QoQ % 2.91% -33.97% -11.61% -7.59% -8.39% 6.65% -
  Horiz. % 54.22% 52.69% 79.80% 90.28% 97.70% 106.65% 100.00%
ROE 2.88 % 2.89 % 4.07 % 4.58 % 5.41 % 6.74 % 4.89 % -29.72%
  QoQ % -0.35% -28.99% -11.14% -15.34% -19.73% 37.83% -
  Horiz. % 58.90% 59.10% 83.23% 93.66% 110.63% 137.83% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 407.90 403.69 391.91 388.64 424.59 485.19 480.24 -10.30%
  QoQ % 1.04% 3.01% 0.84% -8.47% -12.49% 1.03% -
  Horiz. % 84.94% 84.06% 81.61% 80.93% 88.41% 101.03% 100.00%
EPS 8.64 8.33 12.22 13.73 16.23 20.22 18.15 -39.01%
  QoQ % 3.72% -31.83% -11.00% -15.40% -19.73% 11.40% -
  Horiz. % 47.60% 45.90% 67.33% 75.65% 89.42% 111.40% 100.00%
DPS 8.71 8.97 2.97 3.00 0.00 0.00 0.00 -
  QoQ % -2.90% 202.02% -1.00% 0.00% 0.00% 0.00% -
  Horiz. % 290.33% 299.00% 99.00% 100.00% - - -
NAPS 3.0000 2.8800 3.0000 3.0000 3.0000 3.0000 3.7100 -13.19%
  QoQ % 4.17% -4.00% 0.00% 0.00% 0.00% -19.14% -
  Horiz. % 80.86% 77.63% 80.86% 80.86% 80.86% 80.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 174.15 167.26 162.42 159.45 161.24 160.82 164.55 3.85%
  QoQ % 4.12% 2.98% 1.86% -1.11% 0.26% -2.27% -
  Horiz. % 105.83% 101.65% 98.71% 96.90% 97.99% 97.73% 100.00%
EPS 3.69 3.45 5.07 5.63 6.16 6.70 6.22 -29.37%
  QoQ % 6.96% -31.95% -9.95% -8.60% -8.06% 7.72% -
  Horiz. % 59.32% 55.47% 81.51% 90.51% 99.04% 107.72% 100.00%
DPS 3.72 3.72 1.23 1.23 0.00 0.00 0.00 -
  QoQ % 0.00% 202.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 302.44% 302.44% 100.00% 100.00% - - -
NAPS 1.2808 1.1933 1.2433 1.2308 1.1392 0.9944 1.2712 0.50%
  QoQ % 7.33% -4.02% 1.02% 8.04% 14.56% -21.77% -
  Horiz. % 100.76% 93.87% 97.81% 96.82% 89.62% 78.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.2700 1.2500 1.1500 1.2200 1.4400 1.4800 1.7000 -
P/RPS 0.31 0.31 0.29 0.31 0.34 0.31 0.35 -7.77%
  QoQ % 0.00% 6.90% -6.45% -8.82% 9.68% -11.43% -
  Horiz. % 88.57% 88.57% 82.86% 88.57% 97.14% 88.57% 100.00%
P/EPS 14.69 15.00 9.41 8.88 8.87 7.32 9.37 34.92%
  QoQ % -2.07% 59.40% 5.97% 0.11% 21.17% -21.88% -
  Horiz. % 156.78% 160.09% 100.43% 94.77% 94.66% 78.12% 100.00%
EY 6.81 6.67 10.63 11.26 11.27 13.66 10.67 -25.85%
  QoQ % 2.10% -37.25% -5.60% -0.09% -17.50% 28.02% -
  Horiz. % 63.82% 62.51% 99.63% 105.53% 105.62% 128.02% 100.00%
DY 6.85 7.18 2.58 2.46 0.00 0.00 0.00 -
  QoQ % -4.60% 178.29% 4.88% 0.00% 0.00% 0.00% -
  Horiz. % 278.46% 291.87% 104.88% 100.00% - - -
P/NAPS 0.42 0.43 0.38 0.41 0.48 0.49 0.46 -5.88%
  QoQ % -2.33% 13.16% -7.32% -14.58% -2.04% 6.52% -
  Horiz. % 91.30% 93.48% 82.61% 89.13% 104.35% 106.52% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 -
Price 1.3500 1.2900 1.2900 1.0700 1.3300 1.4700 1.5700 -
P/RPS 0.33 0.32 0.33 0.28 0.31 0.30 0.33 -
  QoQ % 3.13% -3.03% 17.86% -9.68% 3.33% -9.09% -
  Horiz. % 100.00% 96.97% 100.00% 84.85% 93.94% 90.91% 100.00%
P/EPS 15.62 15.48 10.55 7.79 8.19 7.27 8.65 48.24%
  QoQ % 0.90% 46.73% 35.43% -4.88% 12.65% -15.95% -
  Horiz. % 180.58% 178.96% 121.97% 90.06% 94.68% 84.05% 100.00%
EY 6.40 6.46 9.48 12.83 12.21 13.76 11.56 -32.55%
  QoQ % -0.93% -31.86% -26.11% 5.08% -11.26% 19.03% -
  Horiz. % 55.36% 55.88% 82.01% 110.99% 105.62% 119.03% 100.00%
DY 6.45 6.95 2.30 2.80 0.00 0.00 0.00 -
  QoQ % -7.19% 202.17% -17.86% 0.00% 0.00% 0.00% -
  Horiz. % 230.36% 248.21% 82.14% 100.00% - - -
P/NAPS 0.45 0.45 0.43 0.36 0.44 0.49 0.42 4.70%
  QoQ % 0.00% 4.65% 19.44% -18.18% -10.20% 16.67% -
  Horiz. % 107.14% 107.14% 102.38% 85.71% 104.76% 116.67% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers