Highlights

[PWF] QoQ TTM Result on 2017-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     13.95%    YoY -     98.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 361,193 353,760 339,755 336,319 326,511 326,444 321,537 8.07%
  QoQ % 2.10% 4.12% 1.02% 3.00% 0.02% 1.53% -
  Horiz. % 112.33% 110.02% 105.67% 104.60% 101.55% 101.53% 100.00%
PBT 26,130 25,542 27,266 25,067 21,898 19,834 14,382 48.95%
  QoQ % 2.30% -6.32% 8.77% 14.47% 10.41% 37.91% -
  Horiz. % 181.69% 177.60% 189.58% 174.29% 152.26% 137.91% 100.00%
Tax -8,546 -8,950 -9,013 -8,777 -7,295 -6,922 -4,988 43.23%
  QoQ % 4.51% 0.70% -2.69% -20.32% -5.39% -38.77% -
  Horiz. % 171.33% 179.43% 180.69% 175.96% 146.25% 138.77% 100.00%
NP 17,584 16,592 18,253 16,290 14,603 12,912 9,394 51.94%
  QoQ % 5.98% -9.10% 12.05% 11.55% 13.10% 37.45% -
  Horiz. % 187.18% 176.62% 194.30% 173.41% 155.45% 137.45% 100.00%
NP to SH 17,669 17,247 18,908 16,640 14,603 12,912 9,394 52.43%
  QoQ % 2.45% -8.78% 13.63% 13.95% 13.10% 37.45% -
  Horiz. % 188.09% 183.60% 201.28% 177.13% 155.45% 137.45% 100.00%
Tax Rate 32.71 % 35.04 % 33.06 % 35.01 % 33.31 % 34.90 % 34.68 % -3.83%
  QoQ % -6.65% 5.99% -5.57% 5.10% -4.56% 0.63% -
  Horiz. % 94.32% 101.04% 95.33% 100.95% 96.05% 100.63% 100.00%
Total Cost 343,609 337,168 321,502 320,029 311,908 313,532 312,143 6.62%
  QoQ % 1.91% 4.87% 0.46% 2.60% -0.52% 0.44% -
  Horiz. % 110.08% 108.02% 103.00% 102.53% 99.92% 100.44% 100.00%
Net Worth 303,383 296,568 243,018 239,154 163,701 225,348 236,046 18.23%
  QoQ % 2.30% 22.04% 1.62% 46.09% -27.36% -4.53% -
  Horiz. % 128.53% 125.64% 102.95% 101.32% 69.35% 95.47% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 65 65 3,216 6,310 3,166 3,166 4,339 -93.93%
  QoQ % 0.00% -97.97% -49.03% 99.28% 0.00% -27.02% -
  Horiz. % 1.50% 1.50% 74.13% 145.43% 72.98% 72.98% 100.00%
Div Payout % 0.37 % 0.38 % 17.01 % 37.92 % 21.69 % 24.53 % 46.19 % -96.01%
  QoQ % -2.63% -97.77% -55.14% 74.83% -11.58% -46.89% -
  Horiz. % 0.80% 0.82% 36.83% 82.10% 46.96% 53.11% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 303,383 296,568 243,018 239,154 163,701 225,348 236,046 18.23%
  QoQ % 2.30% 22.04% 1.62% 46.09% -27.36% -4.53% -
  Horiz. % 128.53% 125.64% 102.95% 101.32% 69.35% 95.47% 100.00%
NOSH 171,403 168,505 163,099 162,690 163,701 157,586 156,322 6.34%
  QoQ % 1.72% 3.31% 0.25% -0.62% 3.88% 0.81% -
  Horiz. % 109.65% 107.79% 104.34% 104.07% 104.72% 100.81% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.87 % 4.69 % 5.37 % 4.84 % 4.47 % 3.96 % 2.92 % 40.68%
  QoQ % 3.84% -12.66% 10.95% 8.28% 12.88% 35.62% -
  Horiz. % 166.78% 160.62% 183.90% 165.75% 153.08% 135.62% 100.00%
ROE 5.82 % 5.82 % 7.78 % 6.96 % 8.92 % 5.73 % 3.98 % 28.86%
  QoQ % 0.00% -25.19% 11.78% -21.97% 55.67% 43.97% -
  Horiz. % 146.23% 146.23% 195.48% 174.87% 224.12% 143.97% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 210.73 209.94 208.31 206.72 199.46 207.15 205.69 1.63%
  QoQ % 0.38% 0.78% 0.77% 3.64% -3.71% 0.71% -
  Horiz. % 102.45% 102.07% 101.27% 100.50% 96.97% 100.71% 100.00%
EPS 10.31 10.24 11.59 10.23 8.92 8.19 6.01 43.35%
  QoQ % 0.68% -11.65% 13.29% 14.69% 8.91% 36.27% -
  Horiz. % 171.55% 170.38% 192.85% 170.22% 148.42% 136.27% 100.00%
DPS 0.04 0.04 1.97 3.88 1.93 2.01 2.78 -94.10%
  QoQ % 0.00% -97.97% -49.23% 101.04% -3.98% -27.70% -
  Horiz. % 1.44% 1.44% 70.86% 139.57% 69.42% 72.30% 100.00%
NAPS 1.7700 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 11.18%
  QoQ % 0.57% 18.12% 1.36% 47.00% -30.07% -5.30% -
  Horiz. % 117.22% 116.56% 98.68% 97.35% 66.23% 94.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,017
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 207.56 203.29 195.24 193.27 187.63 187.59 184.77 8.07%
  QoQ % 2.10% 4.12% 1.02% 3.01% 0.02% 1.53% -
  Horiz. % 112.33% 110.02% 105.67% 104.60% 101.55% 101.53% 100.00%
EPS 10.15 9.91 10.87 9.56 8.39 7.42 5.40 52.36%
  QoQ % 2.42% -8.83% 13.70% 13.95% 13.07% 37.41% -
  Horiz. % 187.96% 183.52% 201.30% 177.04% 155.37% 137.41% 100.00%
DPS 0.04 0.04 1.85 3.63 1.82 1.82 2.49 -93.65%
  QoQ % 0.00% -97.84% -49.04% 99.45% 0.00% -26.91% -
  Horiz. % 1.61% 1.61% 74.30% 145.78% 73.09% 73.09% 100.00%
NAPS 1.7434 1.7042 1.3965 1.3743 0.9407 1.2950 1.3565 18.23%
  QoQ % 2.30% 22.03% 1.62% 46.09% -27.36% -4.53% -
  Horiz. % 128.52% 125.63% 102.95% 101.31% 69.35% 95.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8850 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 -
P/RPS 0.42 0.48 0.53 0.51 0.44 0.35 0.36 10.83%
  QoQ % -12.50% -9.43% 3.92% 15.91% 25.71% -2.78% -
  Horiz. % 116.67% 133.33% 147.22% 141.67% 122.22% 97.22% 100.00%
P/EPS 8.59 9.87 9.49 10.27 9.81 8.85 12.31 -21.34%
  QoQ % -12.97% 4.00% -7.59% 4.69% 10.85% -28.11% -
  Horiz. % 69.78% 80.18% 77.09% 83.43% 79.69% 71.89% 100.00%
EY 11.65 10.13 10.54 9.74 10.19 11.30 8.12 27.24%
  QoQ % 15.00% -3.89% 8.21% -4.42% -9.82% 39.16% -
  Horiz. % 143.47% 124.75% 129.80% 119.95% 125.49% 139.16% 100.00%
DY 0.04 0.04 1.79 3.69 2.21 2.77 3.75 -95.17%
  QoQ % 0.00% -97.77% -51.49% 66.97% -20.22% -26.13% -
  Horiz. % 1.07% 1.07% 47.73% 98.40% 58.93% 73.87% 100.00%
P/NAPS 0.50 0.57 0.74 0.71 0.88 0.51 0.49 1.36%
  QoQ % -12.28% -22.97% 4.23% -19.32% 72.55% 4.08% -
  Horiz. % 102.04% 116.33% 151.02% 144.90% 179.59% 104.08% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 -
Price 0.8850 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 -
P/RPS 0.42 0.49 0.49 0.54 0.43 0.42 0.37 8.83%
  QoQ % -14.29% 0.00% -9.26% 25.58% 2.38% 13.51% -
  Horiz. % 113.51% 132.43% 132.43% 145.95% 116.22% 113.51% 100.00%
P/EPS 8.59 10.06 8.88 10.95 9.53 10.68 12.65 -22.76%
  QoQ % -14.61% 13.29% -18.90% 14.90% -10.77% -15.57% -
  Horiz. % 67.91% 79.53% 70.20% 86.56% 75.34% 84.43% 100.00%
EY 11.65 9.94 11.26 9.13 10.49 9.36 7.91 29.48%
  QoQ % 17.20% -11.72% 23.33% -12.96% 12.07% 18.33% -
  Horiz. % 147.28% 125.66% 142.35% 115.42% 132.62% 118.33% 100.00%
DY 0.04 0.04 1.91 3.46 2.28 2.30 3.65 -95.08%
  QoQ % 0.00% -97.91% -44.80% 51.75% -0.87% -36.99% -
  Horiz. % 1.10% 1.10% 52.33% 94.79% 62.47% 63.01% 100.00%
P/NAPS 0.50 0.59 0.69 0.76 0.85 0.61 0.50 -
  QoQ % -15.25% -14.49% -9.21% -10.59% 39.34% 22.00% -
  Horiz. % 100.00% 118.00% 138.00% 152.00% 170.00% 122.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

193  576  587  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.875+0.165 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 DNEX 0.235+0.01 
 KSTAR 0.255-0.065 
 PNEPCB 0.345+0.015 
 JFTECH 2.17+0.21 
 DGB 0.11-0.015 
 DNEX-WD 0.04+0.005 

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