Highlights

[PWF] QoQ TTM Result on 2016-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     37.45%    YoY -     114.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 339,755 336,319 326,511 326,444 321,537 310,139 302,921 7.94%
  QoQ % 1.02% 3.00% 0.02% 1.53% 3.68% 2.38% -
  Horiz. % 112.16% 111.03% 107.79% 107.77% 106.15% 102.38% 100.00%
PBT 27,266 25,067 21,898 19,834 14,382 11,824 10,175 92.81%
  QoQ % 8.77% 14.47% 10.41% 37.91% 21.63% 16.21% -
  Horiz. % 267.97% 246.36% 215.21% 194.93% 141.35% 116.21% 100.00%
Tax -9,013 -8,777 -7,295 -6,922 -4,988 -3,452 -3,756 79.14%
  QoQ % -2.69% -20.32% -5.39% -38.77% -44.50% 8.09% -
  Horiz. % 239.96% 233.68% 194.22% 184.29% 132.80% 91.91% 100.00%
NP 18,253 16,290 14,603 12,912 9,394 8,372 6,419 100.59%
  QoQ % 12.05% 11.55% 13.10% 37.45% 12.21% 30.43% -
  Horiz. % 284.36% 253.78% 227.50% 201.15% 146.35% 130.43% 100.00%
NP to SH 18,908 16,640 14,603 12,912 9,394 8,372 6,419 105.35%
  QoQ % 13.63% 13.95% 13.10% 37.45% 12.21% 30.43% -
  Horiz. % 294.56% 259.23% 227.50% 201.15% 146.35% 130.43% 100.00%
Tax Rate 33.06 % 35.01 % 33.31 % 34.90 % 34.68 % 29.19 % 36.91 % -7.07%
  QoQ % -5.57% 5.10% -4.56% 0.63% 18.81% -20.92% -
  Horiz. % 89.57% 94.85% 90.25% 94.55% 93.96% 79.08% 100.00%
Total Cost 321,502 320,029 311,908 313,532 312,143 301,767 296,502 5.54%
  QoQ % 0.46% 2.60% -0.52% 0.44% 3.44% 1.78% -
  Horiz. % 108.43% 107.93% 105.20% 105.74% 105.28% 101.78% 100.00%
Net Worth 243,018 239,154 163,701 225,348 236,046 456,383 222,788 5.96%
  QoQ % 1.62% 46.09% -27.36% -4.53% -48.28% 104.85% -
  Horiz. % 109.08% 107.35% 73.48% 101.15% 105.95% 204.85% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,216 6,310 3,166 3,166 4,339 4,339 6,465 -37.18%
  QoQ % -49.03% 99.28% 0.00% -27.02% 0.00% -32.88% -
  Horiz. % 49.76% 97.61% 48.98% 48.98% 67.12% 67.12% 100.00%
Div Payout % 17.01 % 37.92 % 21.69 % 24.53 % 46.19 % 51.83 % 100.72 % -69.41%
  QoQ % -55.14% 74.83% -11.58% -46.89% -10.88% -48.54% -
  Horiz. % 16.89% 37.65% 21.53% 24.35% 45.86% 51.46% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 243,018 239,154 163,701 225,348 236,046 456,383 222,788 5.96%
  QoQ % 1.62% 46.09% -27.36% -4.53% -48.28% 104.85% -
  Horiz. % 109.08% 107.35% 73.48% 101.15% 105.95% 204.85% 100.00%
NOSH 163,099 162,690 163,701 157,586 156,322 150,126 74,262 68.88%
  QoQ % 0.25% -0.62% 3.88% 0.81% 4.13% 102.15% -
  Horiz. % 219.62% 219.07% 220.43% 212.20% 210.50% 202.15% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.37 % 4.84 % 4.47 % 3.96 % 2.92 % 2.70 % 2.12 % 85.71%
  QoQ % 10.95% 8.28% 12.88% 35.62% 8.15% 27.36% -
  Horiz. % 253.30% 228.30% 210.85% 186.79% 137.74% 127.36% 100.00%
ROE 7.78 % 6.96 % 8.92 % 5.73 % 3.98 % 1.83 % 2.88 % 93.85%
  QoQ % 11.78% -21.97% 55.67% 43.97% 117.49% -36.46% -
  Horiz. % 270.14% 241.67% 309.72% 198.96% 138.19% 63.54% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 208.31 206.72 199.46 207.15 205.69 206.59 407.90 -36.08%
  QoQ % 0.77% 3.64% -3.71% 0.71% -0.44% -49.35% -
  Horiz. % 51.07% 50.68% 48.90% 50.78% 50.43% 50.65% 100.00%
EPS 11.59 10.23 8.92 8.19 6.01 5.58 8.64 21.61%
  QoQ % 13.29% 14.69% 8.91% 36.27% 7.71% -35.42% -
  Horiz. % 134.14% 118.40% 103.24% 94.79% 69.56% 64.58% 100.00%
DPS 1.97 3.88 1.93 2.01 2.78 2.89 8.71 -62.84%
  QoQ % -49.23% 101.04% -3.98% -27.70% -3.81% -66.82% -
  Horiz. % 22.62% 44.55% 22.16% 23.08% 31.92% 33.18% 100.00%
NAPS 1.4900 1.4700 1.0000 1.4300 1.5100 3.0400 3.0000 -37.26%
  QoQ % 1.36% 47.00% -30.07% -5.30% -50.33% 1.33% -
  Horiz. % 49.67% 49.00% 33.33% 47.67% 50.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 195.32 193.35 187.71 187.67 184.85 178.30 174.15 7.94%
  QoQ % 1.02% 3.00% 0.02% 1.53% 3.67% 2.38% -
  Horiz. % 112.16% 111.02% 107.79% 107.76% 106.14% 102.38% 100.00%
EPS 10.87 9.57 8.40 7.42 5.40 4.81 3.69 105.36%
  QoQ % 13.58% 13.93% 13.21% 37.41% 12.27% 30.35% -
  Horiz. % 294.58% 259.35% 227.64% 201.08% 146.34% 130.35% 100.00%
DPS 1.85 3.63 1.82 1.82 2.49 2.49 3.72 -37.20%
  QoQ % -49.04% 99.45% 0.00% -26.91% 0.00% -33.06% -
  Horiz. % 49.73% 97.58% 48.92% 48.92% 66.94% 66.94% 100.00%
NAPS 1.3971 1.3749 0.9411 1.2955 1.3570 2.6237 1.2808 5.96%
  QoQ % 1.61% 46.09% -27.36% -4.53% -48.28% 104.85% -
  Horiz. % 109.08% 107.35% 73.48% 101.15% 105.95% 204.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.1000 1.0500 0.8750 0.7250 0.7400 1.5400 1.2700 -
P/RPS 0.53 0.51 0.44 0.35 0.36 0.75 0.31 42.93%
  QoQ % 3.92% 15.91% 25.71% -2.78% -52.00% 141.94% -
  Horiz. % 170.97% 164.52% 141.94% 112.90% 116.13% 241.94% 100.00%
P/EPS 9.49 10.27 9.81 8.85 12.31 27.62 14.69 -25.25%
  QoQ % -7.59% 4.69% 10.85% -28.11% -55.43% 88.02% -
  Horiz. % 64.60% 69.91% 66.78% 60.25% 83.80% 188.02% 100.00%
EY 10.54 9.74 10.19 11.30 8.12 3.62 6.81 33.77%
  QoQ % 8.21% -4.42% -9.82% 39.16% 124.31% -46.84% -
  Horiz. % 154.77% 143.02% 149.63% 165.93% 119.24% 53.16% 100.00%
DY 1.79 3.69 2.21 2.77 3.75 1.88 6.85 -59.09%
  QoQ % -51.49% 66.97% -20.22% -26.13% 99.47% -72.55% -
  Horiz. % 26.13% 53.87% 32.26% 40.44% 54.74% 27.45% 100.00%
P/NAPS 0.74 0.71 0.88 0.51 0.49 0.51 0.42 45.83%
  QoQ % 4.23% -19.32% 72.55% 4.08% -3.92% 21.43% -
  Horiz. % 176.19% 169.05% 209.52% 121.43% 116.67% 121.43% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.0300 1.1200 0.8500 0.8750 0.7600 0.6800 1.3500 -
P/RPS 0.49 0.54 0.43 0.42 0.37 0.33 0.33 30.12%
  QoQ % -9.26% 25.58% 2.38% 13.51% 12.12% 0.00% -
  Horiz. % 148.48% 163.64% 130.30% 127.27% 112.12% 100.00% 100.00%
P/EPS 8.88 10.95 9.53 10.68 12.65 12.19 15.62 -31.35%
  QoQ % -18.90% 14.90% -10.77% -15.57% 3.77% -21.96% -
  Horiz. % 56.85% 70.10% 61.01% 68.37% 80.99% 78.04% 100.00%
EY 11.26 9.13 10.49 9.36 7.91 8.20 6.40 45.69%
  QoQ % 23.33% -12.96% 12.07% 18.33% -3.54% 28.12% -
  Horiz. % 175.94% 142.66% 163.91% 146.25% 123.59% 128.12% 100.00%
DY 1.91 3.46 2.28 2.30 3.65 4.25 6.45 -55.54%
  QoQ % -44.80% 51.75% -0.87% -36.99% -14.12% -34.11% -
  Horiz. % 29.61% 53.64% 35.35% 35.66% 56.59% 65.89% 100.00%
P/NAPS 0.69 0.76 0.85 0.61 0.50 0.22 0.45 32.94%
  QoQ % -9.21% -10.59% 39.34% 22.00% 127.27% -51.11% -
  Horiz. % 153.33% 168.89% 188.89% 135.56% 111.11% 48.89% 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.
 


 

321  267  545  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.785+0.04 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers