Highlights

[PWF] QoQ TTM Result on 2017-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     13.63%    YoY -     101.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 362,008 361,193 353,760 339,755 336,319 326,511 326,444 7.16%
  QoQ % 0.23% 2.10% 4.12% 1.02% 3.00% 0.02% -
  Horiz. % 110.89% 110.64% 108.37% 104.08% 103.03% 100.02% 100.00%
PBT 19,972 26,130 25,542 27,266 25,067 21,898 19,834 0.46%
  QoQ % -23.57% 2.30% -6.32% 8.77% 14.47% 10.41% -
  Horiz. % 100.70% 131.74% 128.78% 137.47% 126.38% 110.41% 100.00%
Tax -6,840 -8,546 -8,950 -9,013 -8,777 -7,295 -6,922 -0.79%
  QoQ % 19.96% 4.51% 0.70% -2.69% -20.32% -5.39% -
  Horiz. % 98.82% 123.46% 129.30% 130.21% 126.80% 105.39% 100.00%
NP 13,132 17,584 16,592 18,253 16,290 14,603 12,912 1.14%
  QoQ % -25.32% 5.98% -9.10% 12.05% 11.55% 13.10% -
  Horiz. % 101.70% 136.18% 128.50% 141.36% 126.16% 113.10% 100.00%
NP to SH 13,194 17,669 17,247 18,908 16,640 14,603 12,912 1.45%
  QoQ % -25.33% 2.45% -8.78% 13.63% 13.95% 13.10% -
  Horiz. % 102.18% 136.84% 133.57% 146.44% 128.87% 113.10% 100.00%
Tax Rate 34.25 % 32.71 % 35.04 % 33.06 % 35.01 % 33.31 % 34.90 % -1.25%
  QoQ % 4.71% -6.65% 5.99% -5.57% 5.10% -4.56% -
  Horiz. % 98.14% 93.72% 100.40% 94.73% 100.32% 95.44% 100.00%
Total Cost 348,876 343,609 337,168 321,502 320,029 311,908 313,532 7.40%
  QoQ % 1.53% 1.91% 4.87% 0.46% 2.60% -0.52% -
  Horiz. % 111.27% 109.59% 107.54% 102.54% 102.07% 99.48% 100.00%
Net Worth 305,008 303,383 296,568 243,018 239,154 163,701 225,348 22.43%
  QoQ % 0.54% 2.30% 22.04% 1.62% 46.09% -27.36% -
  Horiz. % 135.35% 134.63% 131.60% 107.84% 106.13% 72.64% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,617 65 65 3,216 6,310 3,166 3,166 -11.96%
  QoQ % 3,917.12% 0.00% -97.97% -49.03% 99.28% 0.00% -
  Horiz. % 82.65% 2.06% 2.06% 101.58% 199.28% 100.00% 100.00%
Div Payout % 19.84 % 0.37 % 0.38 % 17.01 % 37.92 % 21.69 % 24.53 % -13.23%
  QoQ % 5,262.16% -2.63% -97.77% -55.14% 74.83% -11.58% -
  Horiz. % 80.88% 1.51% 1.55% 69.34% 154.59% 88.42% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 305,008 303,383 296,568 243,018 239,154 163,701 225,348 22.43%
  QoQ % 0.54% 2.30% 22.04% 1.62% 46.09% -27.36% -
  Horiz. % 135.35% 134.63% 131.60% 107.84% 106.13% 72.64% 100.00%
NOSH 172,321 171,403 168,505 163,099 162,690 163,701 157,586 6.16%
  QoQ % 0.54% 1.72% 3.31% 0.25% -0.62% 3.88% -
  Horiz. % 109.35% 108.77% 106.93% 103.50% 103.24% 103.88% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.63 % 4.87 % 4.69 % 5.37 % 4.84 % 4.47 % 3.96 % -5.65%
  QoQ % -25.46% 3.84% -12.66% 10.95% 8.28% 12.88% -
  Horiz. % 91.67% 122.98% 118.43% 135.61% 122.22% 112.88% 100.00%
ROE 4.33 % 5.82 % 5.82 % 7.78 % 6.96 % 8.92 % 5.73 % -17.08%
  QoQ % -25.60% 0.00% -25.19% 11.78% -21.97% 55.67% -
  Horiz. % 75.57% 101.57% 101.57% 135.78% 121.47% 155.67% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 210.08 210.73 209.94 208.31 206.72 199.46 207.15 0.94%
  QoQ % -0.31% 0.38% 0.78% 0.77% 3.64% -3.71% -
  Horiz. % 101.41% 101.73% 101.35% 100.56% 99.79% 96.29% 100.00%
EPS 7.66 10.31 10.24 11.59 10.23 8.92 8.19 -4.37%
  QoQ % -25.70% 0.68% -11.65% 13.29% 14.69% 8.91% -
  Horiz. % 93.53% 125.89% 125.03% 141.51% 124.91% 108.91% 100.00%
DPS 1.52 0.04 0.04 1.97 3.88 1.93 2.01 -17.04%
  QoQ % 3,700.00% 0.00% -97.97% -49.23% 101.04% -3.98% -
  Horiz. % 75.62% 1.99% 1.99% 98.01% 193.03% 96.02% 100.00%
NAPS 1.7700 1.7700 1.7600 1.4900 1.4700 1.0000 1.4300 15.33%
  QoQ % 0.00% 0.57% 18.12% 1.36% 47.00% -30.07% -
  Horiz. % 123.78% 123.78% 123.08% 104.20% 102.80% 69.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 208.12 207.65 203.37 195.32 193.35 187.71 187.67 7.16%
  QoQ % 0.23% 2.10% 4.12% 1.02% 3.00% 0.02% -
  Horiz. % 110.90% 110.65% 108.37% 104.08% 103.03% 100.02% 100.00%
EPS 7.59 10.16 9.92 10.87 9.57 8.40 7.42 1.53%
  QoQ % -25.30% 2.42% -8.74% 13.58% 13.93% 13.21% -
  Horiz. % 102.29% 136.93% 133.69% 146.50% 128.98% 113.21% 100.00%
DPS 1.50 0.04 0.04 1.85 3.63 1.82 1.82 -12.13%
  QoQ % 3,650.00% 0.00% -97.84% -49.04% 99.45% 0.00% -
  Horiz. % 82.42% 2.20% 2.20% 101.65% 199.45% 100.00% 100.00%
NAPS 1.7535 1.7441 1.7049 1.3971 1.3749 0.9411 1.2955 22.43%
  QoQ % 0.54% 2.30% 22.03% 1.61% 46.09% -27.36% -
  Horiz. % 135.35% 134.63% 131.60% 107.84% 106.13% 72.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8800 0.8850 1.0100 1.1000 1.0500 0.8750 0.7250 -
P/RPS 0.42 0.42 0.48 0.53 0.51 0.44 0.35 12.96%
  QoQ % 0.00% -12.50% -9.43% 3.92% 15.91% 25.71% -
  Horiz. % 120.00% 120.00% 137.14% 151.43% 145.71% 125.71% 100.00%
P/EPS 11.49 8.59 9.87 9.49 10.27 9.81 8.85 19.07%
  QoQ % 33.76% -12.97% 4.00% -7.59% 4.69% 10.85% -
  Horiz. % 129.83% 97.06% 111.53% 107.23% 116.05% 110.85% 100.00%
EY 8.70 11.65 10.13 10.54 9.74 10.19 11.30 -16.04%
  QoQ % -25.32% 15.00% -3.89% 8.21% -4.42% -9.82% -
  Horiz. % 76.99% 103.10% 89.65% 93.27% 86.19% 90.18% 100.00%
DY 1.73 0.04 0.04 1.79 3.69 2.21 2.77 -27.00%
  QoQ % 4,225.00% 0.00% -97.77% -51.49% 66.97% -20.22% -
  Horiz. % 62.45% 1.44% 1.44% 64.62% 133.21% 79.78% 100.00%
P/NAPS 0.50 0.50 0.57 0.74 0.71 0.88 0.51 -1.32%
  QoQ % 0.00% -12.28% -22.97% 4.23% -19.32% 72.55% -
  Horiz. % 98.04% 98.04% 111.76% 145.10% 139.22% 172.55% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 -
Price 0.8400 0.8850 1.0300 1.0300 1.1200 0.8500 0.8750 -
P/RPS 0.40 0.42 0.49 0.49 0.54 0.43 0.42 -3.21%
  QoQ % -4.76% -14.29% 0.00% -9.26% 25.58% 2.38% -
  Horiz. % 95.24% 100.00% 116.67% 116.67% 128.57% 102.38% 100.00%
P/EPS 10.97 8.59 10.06 8.88 10.95 9.53 10.68 1.81%
  QoQ % 27.71% -14.61% 13.29% -18.90% 14.90% -10.77% -
  Horiz. % 102.72% 80.43% 94.19% 83.15% 102.53% 89.23% 100.00%
EY 9.12 11.65 9.94 11.26 9.13 10.49 9.36 -1.72%
  QoQ % -21.72% 17.20% -11.72% 23.33% -12.96% 12.07% -
  Horiz. % 97.44% 124.47% 106.20% 120.30% 97.54% 112.07% 100.00%
DY 1.81 0.04 0.04 1.91 3.46 2.28 2.30 -14.80%
  QoQ % 4,425.00% 0.00% -97.91% -44.80% 51.75% -0.87% -
  Horiz. % 78.70% 1.74% 1.74% 83.04% 150.43% 99.13% 100.00%
P/NAPS 0.47 0.50 0.59 0.69 0.76 0.85 0.61 -16.00%
  QoQ % -6.00% -15.25% -14.49% -9.21% -10.59% 39.34% -
  Horiz. % 77.05% 81.97% 96.72% 113.11% 124.59% 139.34% 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.
 


 

255  223  492  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.315+0.005 
 WCEHB 0.32+0.015 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers