Highlights

[PWF] QoQ TTM Result on 2016-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     30.43%    YoY -     -14.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 326,511 326,444 321,537 310,139 302,921 290,939 282,524 10.12%
  QoQ % 0.02% 1.53% 3.68% 2.38% 4.12% 2.98% -
  Horiz. % 115.57% 115.55% 113.81% 109.77% 107.22% 102.98% 100.00%
PBT 21,898 19,834 14,382 11,824 10,175 9,365 12,653 44.10%
  QoQ % 10.41% 37.91% 21.63% 16.21% 8.65% -25.99% -
  Horiz. % 173.07% 156.75% 113.66% 93.45% 80.42% 74.01% 100.00%
Tax -7,295 -6,922 -4,988 -3,452 -3,756 -3,358 -3,841 53.30%
  QoQ % -5.39% -38.77% -44.50% 8.09% -11.85% 12.57% -
  Horiz. % 189.92% 180.21% 129.86% 89.87% 97.79% 87.43% 100.00%
NP 14,603 12,912 9,394 8,372 6,419 6,007 8,812 39.99%
  QoQ % 13.10% 37.45% 12.21% 30.43% 6.86% -31.83% -
  Horiz. % 165.72% 146.53% 106.60% 95.01% 72.84% 68.17% 100.00%
NP to SH 14,603 12,912 9,394 8,372 6,419 6,007 8,812 39.99%
  QoQ % 13.10% 37.45% 12.21% 30.43% 6.86% -31.83% -
  Horiz. % 165.72% 146.53% 106.60% 95.01% 72.84% 68.17% 100.00%
Tax Rate 33.31 % 34.90 % 34.68 % 29.19 % 36.91 % 35.86 % 30.36 % 6.37%
  QoQ % -4.56% 0.63% 18.81% -20.92% 2.93% 18.12% -
  Horiz. % 109.72% 114.95% 114.23% 96.15% 121.57% 118.12% 100.00%
Total Cost 311,908 313,532 312,143 301,767 296,502 284,932 273,712 9.09%
  QoQ % -0.52% 0.44% 3.44% 1.78% 4.06% 4.10% -
  Horiz. % 113.95% 114.55% 114.04% 110.25% 108.33% 104.10% 100.00%
Net Worth 163,701 225,348 236,046 456,383 222,788 207,563 216,266 -16.93%
  QoQ % -27.36% -4.53% -48.28% 104.85% 7.34% -4.02% -
  Horiz. % 75.69% 104.20% 109.15% 211.03% 103.02% 95.98% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,166 3,166 4,339 4,339 6,465 6,465 2,140 29.79%
  QoQ % 0.00% -27.02% 0.00% -32.88% 0.00% 201.98% -
  Horiz. % 147.91% 147.91% 202.68% 202.68% 301.98% 301.98% 100.00%
Div Payout % 21.69 % 24.53 % 46.19 % 51.83 % 100.72 % 107.63 % 24.30 % -7.29%
  QoQ % -11.58% -46.89% -10.88% -48.54% -6.42% 342.92% -
  Horiz. % 89.26% 100.95% 190.08% 213.29% 414.49% 442.92% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 163,701 225,348 236,046 456,383 222,788 207,563 216,266 -16.93%
  QoQ % -27.36% -4.53% -48.28% 104.85% 7.34% -4.02% -
  Horiz. % 75.69% 104.20% 109.15% 211.03% 103.02% 95.98% 100.00%
NOSH 163,701 157,586 156,322 150,126 74,262 72,070 72,088 72.68%
  QoQ % 3.88% 0.81% 4.13% 102.15% 3.04% -0.03% -
  Horiz. % 227.08% 218.60% 216.85% 208.25% 103.02% 99.97% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.47 % 3.96 % 2.92 % 2.70 % 2.12 % 2.06 % 3.12 % 27.06%
  QoQ % 12.88% 35.62% 8.15% 27.36% 2.91% -33.97% -
  Horiz. % 143.27% 126.92% 93.59% 86.54% 67.95% 66.03% 100.00%
ROE 8.92 % 5.73 % 3.98 % 1.83 % 2.88 % 2.89 % 4.07 % 68.64%
  QoQ % 55.67% 43.97% 117.49% -36.46% -0.35% -28.99% -
  Horiz. % 219.16% 140.79% 97.79% 44.96% 70.76% 71.01% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 199.46 207.15 205.69 206.59 407.90 403.69 391.91 -36.23%
  QoQ % -3.71% 0.71% -0.44% -49.35% 1.04% 3.01% -
  Horiz. % 50.89% 52.86% 52.48% 52.71% 104.08% 103.01% 100.00%
EPS 8.92 8.19 6.01 5.58 8.64 8.33 12.22 -18.91%
  QoQ % 8.91% 36.27% 7.71% -35.42% 3.72% -31.83% -
  Horiz. % 73.00% 67.02% 49.18% 45.66% 70.70% 68.17% 100.00%
DPS 1.93 2.01 2.78 2.89 8.71 8.97 2.97 -24.96%
  QoQ % -3.98% -27.70% -3.81% -66.82% -2.90% 202.02% -
  Horiz. % 64.98% 67.68% 93.60% 97.31% 293.27% 302.02% 100.00%
NAPS 1.0000 1.4300 1.5100 3.0400 3.0000 2.8800 3.0000 -51.89%
  QoQ % -30.07% -5.30% -50.33% 1.33% 4.17% -4.00% -
  Horiz. % 33.33% 47.67% 50.33% 101.33% 100.00% 96.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 187.71 187.67 184.85 178.30 174.15 167.26 162.42 10.12%
  QoQ % 0.02% 1.53% 3.67% 2.38% 4.12% 2.98% -
  Horiz. % 115.57% 115.55% 113.81% 109.78% 107.22% 102.98% 100.00%
EPS 8.40 7.42 5.40 4.81 3.69 3.45 5.07 39.97%
  QoQ % 13.21% 37.41% 12.27% 30.35% 6.96% -31.95% -
  Horiz. % 165.68% 146.35% 106.51% 94.87% 72.78% 68.05% 100.00%
DPS 1.82 1.82 2.49 2.49 3.72 3.72 1.23 29.82%
  QoQ % 0.00% -26.91% 0.00% -33.06% 0.00% 202.44% -
  Horiz. % 147.97% 147.97% 202.44% 202.44% 302.44% 302.44% 100.00%
NAPS 0.9411 1.2955 1.3570 2.6237 1.2808 1.1933 1.2433 -16.93%
  QoQ % -27.36% -4.53% -48.28% 104.85% 7.33% -4.02% -
  Horiz. % 75.69% 104.20% 109.15% 211.03% 103.02% 95.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8750 0.7250 0.7400 1.5400 1.2700 1.2500 1.1500 -
P/RPS 0.44 0.35 0.36 0.75 0.31 0.31 0.29 32.01%
  QoQ % 25.71% -2.78% -52.00% 141.94% 0.00% 6.90% -
  Horiz. % 151.72% 120.69% 124.14% 258.62% 106.90% 106.90% 100.00%
P/EPS 9.81 8.85 12.31 27.62 14.69 15.00 9.41 2.81%
  QoQ % 10.85% -28.11% -55.43% 88.02% -2.07% 59.40% -
  Horiz. % 104.25% 94.05% 130.82% 293.52% 156.11% 159.40% 100.00%
EY 10.19 11.30 8.12 3.62 6.81 6.67 10.63 -2.78%
  QoQ % -9.82% 39.16% 124.31% -46.84% 2.10% -37.25% -
  Horiz. % 95.86% 106.30% 76.39% 34.05% 64.06% 62.75% 100.00%
DY 2.21 2.77 3.75 1.88 6.85 7.18 2.58 -9.80%
  QoQ % -20.22% -26.13% 99.47% -72.55% -4.60% 178.29% -
  Horiz. % 85.66% 107.36% 145.35% 72.87% 265.50% 278.29% 100.00%
P/NAPS 0.88 0.51 0.49 0.51 0.42 0.43 0.38 74.95%
  QoQ % 72.55% 4.08% -3.92% 21.43% -2.33% 13.16% -
  Horiz. % 231.58% 134.21% 128.95% 134.21% 110.53% 113.16% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.8500 0.8750 0.7600 0.6800 1.3500 1.2900 1.2900 -
P/RPS 0.43 0.42 0.37 0.33 0.33 0.32 0.33 19.28%
  QoQ % 2.38% 13.51% 12.12% 0.00% 3.13% -3.03% -
  Horiz. % 130.30% 127.27% 112.12% 100.00% 100.00% 96.97% 100.00%
P/EPS 9.53 10.68 12.65 12.19 15.62 15.48 10.55 -6.55%
  QoQ % -10.77% -15.57% 3.77% -21.96% 0.90% 46.73% -
  Horiz. % 90.33% 101.23% 119.91% 115.55% 148.06% 146.73% 100.00%
EY 10.49 9.36 7.91 8.20 6.40 6.46 9.48 6.98%
  QoQ % 12.07% 18.33% -3.54% 28.12% -0.93% -31.86% -
  Horiz. % 110.65% 98.73% 83.44% 86.50% 67.51% 68.14% 100.00%
DY 2.28 2.30 3.65 4.25 6.45 6.95 2.30 -0.58%
  QoQ % -0.87% -36.99% -14.12% -34.11% -7.19% 202.17% -
  Horiz. % 99.13% 100.00% 158.70% 184.78% 280.43% 302.17% 100.00%
P/NAPS 0.85 0.61 0.50 0.22 0.45 0.45 0.43 57.44%
  QoQ % 39.34% 22.00% 127.27% -51.11% 0.00% 4.65% -
  Horiz. % 197.67% 141.86% 116.28% 51.16% 104.65% 104.65% 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.
 


 

187  123  427  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.010.00 
 KHEESAN 0.52+0.04 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 DOLPHIN 0.145+0.01 
 KNM-WB 0.07-0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers