Highlights

[PWF] QoQ TTM Result on 2016-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     12.21%    YoY -     6.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 336,319 326,511 326,444 321,537 310,139 302,921 290,939 10.16%
  QoQ % 3.00% 0.02% 1.53% 3.68% 2.38% 4.12% -
  Horiz. % 115.60% 112.23% 112.20% 110.52% 106.60% 104.12% 100.00%
PBT 25,067 21,898 19,834 14,382 11,824 10,175 9,365 92.90%
  QoQ % 14.47% 10.41% 37.91% 21.63% 16.21% 8.65% -
  Horiz. % 267.67% 233.83% 211.79% 153.57% 126.26% 108.65% 100.00%
Tax -8,777 -7,295 -6,922 -4,988 -3,452 -3,756 -3,358 89.86%
  QoQ % -20.32% -5.39% -38.77% -44.50% 8.09% -11.85% -
  Horiz. % 261.38% 217.24% 206.13% 148.54% 102.80% 111.85% 100.00%
NP 16,290 14,603 12,912 9,394 8,372 6,419 6,007 94.58%
  QoQ % 11.55% 13.10% 37.45% 12.21% 30.43% 6.86% -
  Horiz. % 271.18% 243.10% 214.95% 156.38% 139.37% 106.86% 100.00%
NP to SH 16,640 14,603 12,912 9,394 8,372 6,419 6,007 97.36%
  QoQ % 13.95% 13.10% 37.45% 12.21% 30.43% 6.86% -
  Horiz. % 277.01% 243.10% 214.95% 156.38% 139.37% 106.86% 100.00%
Tax Rate 35.01 % 33.31 % 34.90 % 34.68 % 29.19 % 36.91 % 35.86 % -1.59%
  QoQ % 5.10% -4.56% 0.63% 18.81% -20.92% 2.93% -
  Horiz. % 97.63% 92.89% 97.32% 96.71% 81.40% 102.93% 100.00%
Total Cost 320,029 311,908 313,532 312,143 301,767 296,502 284,932 8.06%
  QoQ % 2.60% -0.52% 0.44% 3.44% 1.78% 4.06% -
  Horiz. % 112.32% 109.47% 110.04% 109.55% 105.91% 104.06% 100.00%
Net Worth 239,154 163,701 225,348 236,046 456,383 222,788 207,563 9.91%
  QoQ % 46.09% -27.36% -4.53% -48.28% 104.85% 7.34% -
  Horiz. % 115.22% 78.87% 108.57% 113.72% 219.88% 107.34% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,310 3,166 3,166 4,339 4,339 6,465 6,465 -1.60%
  QoQ % 99.28% 0.00% -27.02% 0.00% -32.88% 0.00% -
  Horiz. % 97.61% 48.98% 48.98% 67.12% 67.12% 100.00% 100.00%
Div Payout % 37.92 % 21.69 % 24.53 % 46.19 % 51.83 % 100.72 % 107.63 % -50.15%
  QoQ % 74.83% -11.58% -46.89% -10.88% -48.54% -6.42% -
  Horiz. % 35.23% 20.15% 22.79% 42.92% 48.16% 93.58% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 239,154 163,701 225,348 236,046 456,383 222,788 207,563 9.91%
  QoQ % 46.09% -27.36% -4.53% -48.28% 104.85% 7.34% -
  Horiz. % 115.22% 78.87% 108.57% 113.72% 219.88% 107.34% 100.00%
NOSH 162,690 163,701 157,586 156,322 150,126 74,262 72,070 72.17%
  QoQ % -0.62% 3.88% 0.81% 4.13% 102.15% 3.04% -
  Horiz. % 225.74% 227.14% 218.66% 216.90% 208.30% 103.04% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.84 % 4.47 % 3.96 % 2.92 % 2.70 % 2.12 % 2.06 % 76.83%
  QoQ % 8.28% 12.88% 35.62% 8.15% 27.36% 2.91% -
  Horiz. % 234.95% 216.99% 192.23% 141.75% 131.07% 102.91% 100.00%
ROE 6.96 % 8.92 % 5.73 % 3.98 % 1.83 % 2.88 % 2.89 % 79.77%
  QoQ % -21.97% 55.67% 43.97% 117.49% -36.46% -0.35% -
  Horiz. % 240.83% 308.65% 198.27% 137.72% 63.32% 99.65% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 206.72 199.46 207.15 205.69 206.59 407.90 403.69 -36.02%
  QoQ % 3.64% -3.71% 0.71% -0.44% -49.35% 1.04% -
  Horiz. % 51.21% 49.41% 51.31% 50.95% 51.18% 101.04% 100.00%
EPS 10.23 8.92 8.19 6.01 5.58 8.64 8.33 14.69%
  QoQ % 14.69% 8.91% 36.27% 7.71% -35.42% 3.72% -
  Horiz. % 122.81% 107.08% 98.32% 72.15% 66.99% 103.72% 100.00%
DPS 3.88 1.93 2.01 2.78 2.89 8.71 8.97 -42.83%
  QoQ % 101.04% -3.98% -27.70% -3.81% -66.82% -2.90% -
  Horiz. % 43.26% 21.52% 22.41% 30.99% 32.22% 97.10% 100.00%
NAPS 1.4700 1.0000 1.4300 1.5100 3.0400 3.0000 2.8800 -36.16%
  QoQ % 47.00% -30.07% -5.30% -50.33% 1.33% 4.17% -
  Horiz. % 51.04% 34.72% 49.65% 52.43% 105.56% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 193.35 187.71 187.67 184.85 178.30 174.15 167.26 10.16%
  QoQ % 3.00% 0.02% 1.53% 3.67% 2.38% 4.12% -
  Horiz. % 115.60% 112.23% 112.20% 110.52% 106.60% 104.12% 100.00%
EPS 9.57 8.40 7.42 5.40 4.81 3.69 3.45 97.54%
  QoQ % 13.93% 13.21% 37.41% 12.27% 30.35% 6.96% -
  Horiz. % 277.39% 243.48% 215.07% 156.52% 139.42% 106.96% 100.00%
DPS 3.63 1.82 1.82 2.49 2.49 3.72 3.72 -1.62%
  QoQ % 99.45% 0.00% -26.91% 0.00% -33.06% 0.00% -
  Horiz. % 97.58% 48.92% 48.92% 66.94% 66.94% 100.00% 100.00%
NAPS 1.3749 0.9411 1.2955 1.3570 2.6237 1.2808 1.1933 9.91%
  QoQ % 46.09% -27.36% -4.53% -48.28% 104.85% 7.33% -
  Horiz. % 115.22% 78.87% 108.56% 113.72% 219.87% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.0500 0.8750 0.7250 0.7400 1.5400 1.2700 1.2500 -
P/RPS 0.51 0.44 0.35 0.36 0.75 0.31 0.31 39.40%
  QoQ % 15.91% 25.71% -2.78% -52.00% 141.94% 0.00% -
  Horiz. % 164.52% 141.94% 112.90% 116.13% 241.94% 100.00% 100.00%
P/EPS 10.27 9.81 8.85 12.31 27.62 14.69 15.00 -22.34%
  QoQ % 4.69% 10.85% -28.11% -55.43% 88.02% -2.07% -
  Horiz. % 68.47% 65.40% 59.00% 82.07% 184.13% 97.93% 100.00%
EY 9.74 10.19 11.30 8.12 3.62 6.81 6.67 28.74%
  QoQ % -4.42% -9.82% 39.16% 124.31% -46.84% 2.10% -
  Horiz. % 146.03% 152.77% 169.42% 121.74% 54.27% 102.10% 100.00%
DY 3.69 2.21 2.77 3.75 1.88 6.85 7.18 -35.87%
  QoQ % 66.97% -20.22% -26.13% 99.47% -72.55% -4.60% -
  Horiz. % 51.39% 30.78% 38.58% 52.23% 26.18% 95.40% 100.00%
P/NAPS 0.71 0.88 0.51 0.49 0.51 0.42 0.43 39.74%
  QoQ % -19.32% 72.55% 4.08% -3.92% 21.43% -2.33% -
  Horiz. % 165.12% 204.65% 118.60% 113.95% 118.60% 97.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.1200 0.8500 0.8750 0.7600 0.6800 1.3500 1.2900 -
P/RPS 0.54 0.43 0.42 0.37 0.33 0.33 0.32 41.79%
  QoQ % 25.58% 2.38% 13.51% 12.12% 0.00% 3.13% -
  Horiz. % 168.75% 134.38% 131.25% 115.62% 103.13% 103.13% 100.00%
P/EPS 10.95 9.53 10.68 12.65 12.19 15.62 15.48 -20.63%
  QoQ % 14.90% -10.77% -15.57% 3.77% -21.96% 0.90% -
  Horiz. % 70.74% 61.56% 68.99% 81.72% 78.75% 100.90% 100.00%
EY 9.13 10.49 9.36 7.91 8.20 6.40 6.46 25.97%
  QoQ % -12.96% 12.07% 18.33% -3.54% 28.12% -0.93% -
  Horiz. % 141.33% 162.38% 144.89% 122.45% 126.93% 99.07% 100.00%
DY 3.46 2.28 2.30 3.65 4.25 6.45 6.95 -37.21%
  QoQ % 51.75% -0.87% -36.99% -14.12% -34.11% -7.19% -
  Horiz. % 49.78% 32.81% 33.09% 52.52% 61.15% 92.81% 100.00%
P/NAPS 0.76 0.85 0.61 0.50 0.22 0.45 0.45 41.86%
  QoQ % -10.59% 39.34% 22.00% 127.27% -51.11% 0.00% -
  Horiz. % 168.89% 188.89% 135.56% 111.11% 48.89% 100.00% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers