Highlights

[PWF] QoQ TTM Result on 2015-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -10.08%    YoY -     -18.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 310,139 302,921 290,939 282,524 277,357 280,466 279,745 7.12%
  QoQ % 2.38% 4.12% 2.98% 1.86% -1.11% 0.26% -
  Horiz. % 110.86% 108.28% 104.00% 100.99% 99.15% 100.26% 100.00%
PBT 11,824 10,175 9,365 12,653 14,986 15,234 16,413 -19.65%
  QoQ % 16.21% 8.65% -25.99% -15.57% -1.63% -7.18% -
  Horiz. % 72.04% 61.99% 57.06% 77.09% 91.31% 92.82% 100.00%
Tax -3,452 -3,756 -3,358 -3,841 -5,186 -4,511 -4,753 -19.22%
  QoQ % 8.09% -11.85% 12.57% 25.94% -14.96% 5.09% -
  Horiz. % 72.63% 79.02% 70.65% 80.81% 109.11% 94.91% 100.00%
NP 8,372 6,419 6,007 8,812 9,800 10,723 11,660 -19.83%
  QoQ % 30.43% 6.86% -31.83% -10.08% -8.61% -8.04% -
  Horiz. % 71.80% 55.05% 51.52% 75.57% 84.05% 91.96% 100.00%
NP to SH 8,372 6,419 6,007 8,812 9,800 10,723 11,660 -19.83%
  QoQ % 30.43% 6.86% -31.83% -10.08% -8.61% -8.04% -
  Horiz. % 71.80% 55.05% 51.52% 75.57% 84.05% 91.96% 100.00%
Tax Rate 29.19 % 36.91 % 35.86 % 30.36 % 34.61 % 29.61 % 28.96 % 0.53%
  QoQ % -20.92% 2.93% 18.12% -12.28% 16.89% 2.24% -
  Horiz. % 100.79% 127.45% 123.83% 104.83% 119.51% 102.24% 100.00%
Total Cost 301,767 296,502 284,932 273,712 267,557 269,743 268,085 8.22%
  QoQ % 1.78% 4.06% 4.10% 2.30% -0.81% 0.62% -
  Horiz. % 112.56% 110.60% 106.28% 102.10% 99.80% 100.62% 100.00%
Net Worth 456,383 222,788 207,563 216,266 214,096 198,167 172,968 91.06%
  QoQ % 104.85% 7.34% -4.02% 1.01% 8.04% 14.57% -
  Horiz. % 263.85% 128.80% 120.00% 125.03% 123.78% 114.57% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,339 6,465 6,465 2,140 2,140 0 0 -
  QoQ % -32.88% 0.00% 201.98% 0.00% 0.00% 0.00% -
  Horiz. % 202.68% 301.98% 301.98% 100.00% 100.00% - -
Div Payout % 51.83 % 100.72 % 107.63 % 24.30 % 21.85 % - % - % -
  QoQ % -48.54% -6.42% 342.92% 11.21% 0.00% 0.00% -
  Horiz. % 237.21% 460.96% 492.59% 111.21% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 456,383 222,788 207,563 216,266 214,096 198,167 172,968 91.06%
  QoQ % 104.85% 7.34% -4.02% 1.01% 8.04% 14.57% -
  Horiz. % 263.85% 128.80% 120.00% 125.03% 123.78% 114.57% 100.00%
NOSH 150,126 74,262 72,070 72,088 71,365 66,055 57,656 89.38%
  QoQ % 102.15% 3.04% -0.03% 1.01% 8.04% 14.57% -
  Horiz. % 260.38% 128.80% 125.00% 125.03% 123.78% 114.57% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.70 % 2.12 % 2.06 % 3.12 % 3.53 % 3.82 % 4.17 % -25.18%
  QoQ % 27.36% 2.91% -33.97% -11.61% -7.59% -8.39% -
  Horiz. % 64.75% 50.84% 49.40% 74.82% 84.65% 91.61% 100.00%
ROE 1.83 % 2.88 % 2.89 % 4.07 % 4.58 % 5.41 % 6.74 % -58.10%
  QoQ % -36.46% -0.35% -28.99% -11.14% -15.34% -19.73% -
  Horiz. % 27.15% 42.73% 42.88% 60.39% 67.95% 80.27% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 206.59 407.90 403.69 391.91 388.64 424.59 485.19 -43.43%
  QoQ % -49.35% 1.04% 3.01% 0.84% -8.47% -12.49% -
  Horiz. % 42.58% 84.07% 83.20% 80.77% 80.10% 87.51% 100.00%
EPS 5.58 8.64 8.33 12.22 13.73 16.23 20.22 -57.65%
  QoQ % -35.42% 3.72% -31.83% -11.00% -15.40% -19.73% -
  Horiz. % 27.60% 42.73% 41.20% 60.44% 67.90% 80.27% 100.00%
DPS 2.89 8.71 8.97 2.97 3.00 0.00 0.00 -
  QoQ % -66.82% -2.90% 202.02% -1.00% 0.00% 0.00% -
  Horiz. % 96.33% 290.33% 299.00% 99.00% 100.00% - -
NAPS 3.0400 3.0000 2.8800 3.0000 3.0000 3.0000 3.0000 0.89%
  QoQ % 1.33% 4.17% -4.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.33% 100.00% 96.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 178.30 174.15 167.26 162.42 159.45 161.24 160.82 7.13%
  QoQ % 2.38% 4.12% 2.98% 1.86% -1.11% 0.26% -
  Horiz. % 110.87% 108.29% 104.00% 100.99% 99.15% 100.26% 100.00%
EPS 4.81 3.69 3.45 5.07 5.63 6.16 6.70 -19.84%
  QoQ % 30.35% 6.96% -31.95% -9.95% -8.60% -8.06% -
  Horiz. % 71.79% 55.07% 51.49% 75.67% 84.03% 91.94% 100.00%
DPS 2.49 3.72 3.72 1.23 1.23 0.00 0.00 -
  QoQ % -33.06% 0.00% 202.44% 0.00% 0.00% 0.00% -
  Horiz. % 202.44% 302.44% 302.44% 100.00% 100.00% - -
NAPS 2.6237 1.2808 1.1933 1.2433 1.2308 1.1392 0.9944 91.06%
  QoQ % 104.85% 7.33% -4.02% 1.02% 8.04% 14.56% -
  Horiz. % 263.85% 128.80% 120.00% 125.03% 123.77% 114.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 1.4800 -
P/RPS 0.75 0.31 0.31 0.29 0.31 0.34 0.31 80.32%
  QoQ % 141.94% 0.00% 6.90% -6.45% -8.82% 9.68% -
  Horiz. % 241.94% 100.00% 100.00% 93.55% 100.00% 109.68% 100.00%
P/EPS 27.62 14.69 15.00 9.41 8.88 8.87 7.32 142.56%
  QoQ % 88.02% -2.07% 59.40% 5.97% 0.11% 21.17% -
  Horiz. % 377.32% 200.68% 204.92% 128.55% 121.31% 121.17% 100.00%
EY 3.62 6.81 6.67 10.63 11.26 11.27 13.66 -58.78%
  QoQ % -46.84% 2.10% -37.25% -5.60% -0.09% -17.50% -
  Horiz. % 26.50% 49.85% 48.83% 77.82% 82.43% 82.50% 100.00%
DY 1.88 6.85 7.18 2.58 2.46 0.00 0.00 -
  QoQ % -72.55% -4.60% 178.29% 4.88% 0.00% 0.00% -
  Horiz. % 76.42% 278.46% 291.87% 104.88% 100.00% - -
P/NAPS 0.51 0.42 0.43 0.38 0.41 0.48 0.49 2.71%
  QoQ % 21.43% -2.33% 13.16% -7.32% -14.58% -2.04% -
  Horiz. % 104.08% 85.71% 87.76% 77.55% 83.67% 97.96% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 -
Price 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 1.4700 -
P/RPS 0.33 0.33 0.32 0.33 0.28 0.31 0.30 6.57%
  QoQ % 0.00% 3.13% -3.03% 17.86% -9.68% 3.33% -
  Horiz. % 110.00% 110.00% 106.67% 110.00% 93.33% 103.33% 100.00%
P/EPS 12.19 15.62 15.48 10.55 7.79 8.19 7.27 41.18%
  QoQ % -21.96% 0.90% 46.73% 35.43% -4.88% 12.65% -
  Horiz. % 167.68% 214.86% 212.93% 145.12% 107.15% 112.65% 100.00%
EY 8.20 6.40 6.46 9.48 12.83 12.21 13.76 -29.21%
  QoQ % 28.12% -0.93% -31.86% -26.11% 5.08% -11.26% -
  Horiz. % 59.59% 46.51% 46.95% 68.90% 93.24% 88.74% 100.00%
DY 4.25 6.45 6.95 2.30 2.80 0.00 0.00 -
  QoQ % -34.11% -7.19% 202.17% -17.86% 0.00% 0.00% -
  Horiz. % 151.79% 230.36% 248.21% 82.14% 100.00% - -
P/NAPS 0.22 0.45 0.45 0.43 0.36 0.44 0.49 -41.39%
  QoQ % -51.11% 0.00% 4.65% 19.44% -18.18% -10.20% -
  Horiz. % 44.90% 91.84% 91.84% 87.76% 73.47% 89.80% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers