Highlights

[PWF] QoQ TTM Result on 2015-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -31.83%    YoY -     -48.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 321,537 310,139 302,921 290,939 282,524 277,357 280,466 9.51%
  QoQ % 3.68% 2.38% 4.12% 2.98% 1.86% -1.11% -
  Horiz. % 114.64% 110.58% 108.01% 103.73% 100.73% 98.89% 100.00%
PBT 14,382 11,824 10,175 9,365 12,653 14,986 15,234 -3.75%
  QoQ % 21.63% 16.21% 8.65% -25.99% -15.57% -1.63% -
  Horiz. % 94.41% 77.62% 66.79% 61.47% 83.06% 98.37% 100.00%
Tax -4,988 -3,452 -3,756 -3,358 -3,841 -5,186 -4,511 6.91%
  QoQ % -44.50% 8.09% -11.85% 12.57% 25.94% -14.96% -
  Horiz. % 110.57% 76.52% 83.26% 74.44% 85.15% 114.96% 100.00%
NP 9,394 8,372 6,419 6,007 8,812 9,800 10,723 -8.42%
  QoQ % 12.21% 30.43% 6.86% -31.83% -10.08% -8.61% -
  Horiz. % 87.61% 78.08% 59.86% 56.02% 82.18% 91.39% 100.00%
NP to SH 9,394 8,372 6,419 6,007 8,812 9,800 10,723 -8.42%
  QoQ % 12.21% 30.43% 6.86% -31.83% -10.08% -8.61% -
  Horiz. % 87.61% 78.08% 59.86% 56.02% 82.18% 91.39% 100.00%
Tax Rate 34.68 % 29.19 % 36.91 % 35.86 % 30.36 % 34.61 % 29.61 % 11.08%
  QoQ % 18.81% -20.92% 2.93% 18.12% -12.28% 16.89% -
  Horiz. % 117.12% 98.58% 124.65% 121.11% 102.53% 116.89% 100.00%
Total Cost 312,143 301,767 296,502 284,932 273,712 267,557 269,743 10.19%
  QoQ % 3.44% 1.78% 4.06% 4.10% 2.30% -0.81% -
  Horiz. % 115.72% 111.87% 109.92% 105.63% 101.47% 99.19% 100.00%
Net Worth 236,046 456,383 222,788 207,563 216,266 214,096 198,167 12.33%
  QoQ % -48.28% 104.85% 7.34% -4.02% 1.01% 8.04% -
  Horiz. % 119.11% 230.30% 112.42% 104.74% 109.13% 108.04% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,339 4,339 6,465 6,465 2,140 2,140 0 -
  QoQ % 0.00% -32.88% 0.00% 201.98% 0.00% 0.00% -
  Horiz. % 202.68% 202.68% 301.98% 301.98% 100.00% 100.00% -
Div Payout % 46.19 % 51.83 % 100.72 % 107.63 % 24.30 % 21.85 % - % -
  QoQ % -10.88% -48.54% -6.42% 342.92% 11.21% 0.00% -
  Horiz. % 211.40% 237.21% 460.96% 492.59% 111.21% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 236,046 456,383 222,788 207,563 216,266 214,096 198,167 12.33%
  QoQ % -48.28% 104.85% 7.34% -4.02% 1.01% 8.04% -
  Horiz. % 119.11% 230.30% 112.42% 104.74% 109.13% 108.04% 100.00%
NOSH 156,322 150,126 74,262 72,070 72,088 71,365 66,055 77.31%
  QoQ % 4.13% 102.15% 3.04% -0.03% 1.01% 8.04% -
  Horiz. % 236.65% 227.27% 112.42% 109.11% 109.13% 108.04% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.92 % 2.70 % 2.12 % 2.06 % 3.12 % 3.53 % 3.82 % -16.36%
  QoQ % 8.15% 27.36% 2.91% -33.97% -11.61% -7.59% -
  Horiz. % 76.44% 70.68% 55.50% 53.93% 81.68% 92.41% 100.00%
ROE 3.98 % 1.83 % 2.88 % 2.89 % 4.07 % 4.58 % 5.41 % -18.46%
  QoQ % 117.49% -36.46% -0.35% -28.99% -11.14% -15.34% -
  Horiz. % 73.57% 33.83% 53.23% 53.42% 75.23% 84.66% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 205.69 206.59 407.90 403.69 391.91 388.64 424.59 -38.24%
  QoQ % -0.44% -49.35% 1.04% 3.01% 0.84% -8.47% -
  Horiz. % 48.44% 48.66% 96.07% 95.08% 92.30% 91.53% 100.00%
EPS 6.01 5.58 8.64 8.33 12.22 13.73 16.23 -48.34%
  QoQ % 7.71% -35.42% 3.72% -31.83% -11.00% -15.40% -
  Horiz. % 37.03% 34.38% 53.23% 51.32% 75.29% 84.60% 100.00%
DPS 2.78 2.89 8.71 8.97 2.97 3.00 0.00 -
  QoQ % -3.81% -66.82% -2.90% 202.02% -1.00% 0.00% -
  Horiz. % 92.67% 96.33% 290.33% 299.00% 99.00% 100.00% -
NAPS 1.5100 3.0400 3.0000 2.8800 3.0000 3.0000 3.0000 -36.65%
  QoQ % -50.33% 1.33% 4.17% -4.00% 0.00% 0.00% -
  Horiz. % 50.33% 101.33% 100.00% 96.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 184.85 178.30 174.15 167.26 162.42 159.45 161.24 9.51%
  QoQ % 3.67% 2.38% 4.12% 2.98% 1.86% -1.11% -
  Horiz. % 114.64% 110.58% 108.01% 103.73% 100.73% 98.89% 100.00%
EPS 5.40 4.81 3.69 3.45 5.07 5.63 6.16 -8.38%
  QoQ % 12.27% 30.35% 6.96% -31.95% -9.95% -8.60% -
  Horiz. % 87.66% 78.08% 59.90% 56.01% 82.31% 91.40% 100.00%
DPS 2.49 2.49 3.72 3.72 1.23 1.23 0.00 -
  QoQ % 0.00% -33.06% 0.00% 202.44% 0.00% 0.00% -
  Horiz. % 202.44% 202.44% 302.44% 302.44% 100.00% 100.00% -
NAPS 1.3570 2.6237 1.2808 1.1933 1.2433 1.2308 1.1392 12.33%
  QoQ % -48.28% 104.85% 7.33% -4.02% 1.02% 8.04% -
  Horiz. % 119.12% 230.31% 112.43% 104.75% 109.14% 108.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7400 1.5400 1.2700 1.2500 1.1500 1.2200 1.4400 -
P/RPS 0.36 0.75 0.31 0.31 0.29 0.31 0.34 3.87%
  QoQ % -52.00% 141.94% 0.00% 6.90% -6.45% -8.82% -
  Horiz. % 105.88% 220.59% 91.18% 91.18% 85.29% 91.18% 100.00%
P/EPS 12.31 27.62 14.69 15.00 9.41 8.88 8.87 24.35%
  QoQ % -55.43% 88.02% -2.07% 59.40% 5.97% 0.11% -
  Horiz. % 138.78% 311.39% 165.61% 169.11% 106.09% 100.11% 100.00%
EY 8.12 3.62 6.81 6.67 10.63 11.26 11.27 -19.58%
  QoQ % 124.31% -46.84% 2.10% -37.25% -5.60% -0.09% -
  Horiz. % 72.05% 32.12% 60.43% 59.18% 94.32% 99.91% 100.00%
DY 3.75 1.88 6.85 7.18 2.58 2.46 0.00 -
  QoQ % 99.47% -72.55% -4.60% 178.29% 4.88% 0.00% -
  Horiz. % 152.44% 76.42% 278.46% 291.87% 104.88% 100.00% -
P/NAPS 0.49 0.51 0.42 0.43 0.38 0.41 0.48 1.38%
  QoQ % -3.92% 21.43% -2.33% 13.16% -7.32% -14.58% -
  Horiz. % 102.08% 106.25% 87.50% 89.58% 79.17% 85.42% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.7600 0.6800 1.3500 1.2900 1.2900 1.0700 1.3300 -
P/RPS 0.37 0.33 0.33 0.32 0.33 0.28 0.31 12.48%
  QoQ % 12.12% 0.00% 3.13% -3.03% 17.86% -9.68% -
  Horiz. % 119.35% 106.45% 106.45% 103.23% 106.45% 90.32% 100.00%
P/EPS 12.65 12.19 15.62 15.48 10.55 7.79 8.19 33.51%
  QoQ % 3.77% -21.96% 0.90% 46.73% 35.43% -4.88% -
  Horiz. % 154.46% 148.84% 190.72% 189.01% 128.82% 95.12% 100.00%
EY 7.91 8.20 6.40 6.46 9.48 12.83 12.21 -25.07%
  QoQ % -3.54% 28.12% -0.93% -31.86% -26.11% 5.08% -
  Horiz. % 64.78% 67.16% 52.42% 52.91% 77.64% 105.08% 100.00%
DY 3.65 4.25 6.45 6.95 2.30 2.80 0.00 -
  QoQ % -14.12% -34.11% -7.19% 202.17% -17.86% 0.00% -
  Horiz. % 130.36% 151.79% 230.36% 248.21% 82.14% 100.00% -
P/NAPS 0.50 0.22 0.45 0.45 0.43 0.36 0.44 8.87%
  QoQ % 127.27% -51.11% 0.00% 4.65% 19.44% -18.18% -
  Horiz. % 113.64% 50.00% 102.27% 102.27% 97.73% 81.82% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers