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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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