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.
 


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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS