Highlights

[PWF] QoQ TTM Result on 2015-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -8.04%    YoY -     36.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 290,939 282,524 277,357 280,466 279,745 286,234 286,452 1.04%
  QoQ % 2.98% 1.86% -1.11% 0.26% -2.27% -0.08% -
  Horiz. % 101.57% 98.63% 96.82% 97.91% 97.66% 99.92% 100.00%
PBT 9,365 12,653 14,986 15,234 16,413 17,410 13,479 -21.50%
  QoQ % -25.99% -15.57% -1.63% -7.18% -5.73% 29.16% -
  Horiz. % 69.48% 93.87% 111.18% 113.02% 121.77% 129.16% 100.00%
Tax -3,358 -3,841 -5,186 -4,511 -4,753 -6,213 -4,403 -16.48%
  QoQ % 12.57% 25.94% -14.96% 5.09% 23.50% -41.11% -
  Horiz. % 76.27% 87.24% 117.78% 102.45% 107.95% 141.11% 100.00%
NP 6,007 8,812 9,800 10,723 11,660 11,197 9,076 -24.00%
  QoQ % -31.83% -10.08% -8.61% -8.04% 4.14% 23.37% -
  Horiz. % 66.19% 97.09% 107.98% 118.15% 128.47% 123.37% 100.00%
NP to SH 6,007 8,812 9,800 10,723 11,660 10,816 8,695 -21.80%
  QoQ % -31.83% -10.08% -8.61% -8.04% 7.80% 24.39% -
  Horiz. % 69.09% 101.35% 112.71% 123.32% 134.10% 124.39% 100.00%
Tax Rate 35.86 % 30.36 % 34.61 % 29.61 % 28.96 % 35.69 % 32.67 % 6.39%
  QoQ % 18.12% -12.28% 16.89% 2.24% -18.86% 9.24% -
  Horiz. % 109.76% 92.93% 105.94% 90.63% 88.64% 109.24% 100.00%
Total Cost 284,932 273,712 267,557 269,743 268,085 275,037 277,376 1.80%
  QoQ % 4.10% 2.30% -0.81% 0.62% -2.53% -0.84% -
  Horiz. % 102.72% 98.68% 96.46% 97.25% 96.65% 99.16% 100.00%
Net Worth 207,563 216,266 214,096 198,167 172,968 221,125 214,901 -2.28%
  QoQ % -4.02% 1.01% 8.04% 14.57% -21.78% 2.90% -
  Horiz. % 96.59% 100.64% 99.63% 92.21% 80.49% 102.90% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,465 2,140 2,140 0 0 0 0 -
  QoQ % 201.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.98% 100.00% 100.00% - - - -
Div Payout % 107.63 % 24.30 % 21.85 % - % - % - % - % -
  QoQ % 342.92% 11.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 492.59% 111.21% 100.00% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 207,563 216,266 214,096 198,167 172,968 221,125 214,901 -2.28%
  QoQ % -4.02% 1.01% 8.04% 14.57% -21.78% 2.90% -
  Horiz. % 96.59% 100.64% 99.63% 92.21% 80.49% 102.90% 100.00%
NOSH 72,070 72,088 71,365 66,055 57,656 59,602 59,694 13.34%
  QoQ % -0.03% 1.01% 8.04% 14.57% -3.27% -0.15% -
  Horiz. % 120.73% 120.76% 119.55% 110.66% 96.58% 99.85% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.06 % 3.12 % 3.53 % 3.82 % 4.17 % 3.91 % 3.17 % -24.92%
  QoQ % -33.97% -11.61% -7.59% -8.39% 6.65% 23.34% -
  Horiz. % 64.98% 98.42% 111.36% 120.50% 131.55% 123.34% 100.00%
ROE 2.89 % 4.07 % 4.58 % 5.41 % 6.74 % 4.89 % 4.05 % -20.10%
  QoQ % -28.99% -11.14% -15.34% -19.73% 37.83% 20.74% -
  Horiz. % 71.36% 100.49% 113.09% 133.58% 166.42% 120.74% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 403.69 391.91 388.64 424.59 485.19 480.24 479.86 -10.86%
  QoQ % 3.01% 0.84% -8.47% -12.49% 1.03% 0.08% -
  Horiz. % 84.13% 81.67% 80.99% 88.48% 101.11% 100.08% 100.00%
EPS 8.33 12.22 13.73 16.23 20.22 18.15 14.57 -31.04%
  QoQ % -31.83% -11.00% -15.40% -19.73% 11.40% 24.57% -
  Horiz. % 57.17% 83.87% 94.23% 111.39% 138.78% 124.57% 100.00%
DPS 8.97 2.97 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 202.02% -1.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 299.00% 99.00% 100.00% - - - -
NAPS 2.8800 3.0000 3.0000 3.0000 3.0000 3.7100 3.6000 -13.79%
  QoQ % -4.00% 0.00% 0.00% 0.00% -19.14% 3.06% -
  Horiz. % 80.00% 83.33% 83.33% 83.33% 83.33% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 167.26 162.42 159.45 161.24 160.82 164.55 164.68 1.04%
  QoQ % 2.98% 1.86% -1.11% 0.26% -2.27% -0.08% -
  Horiz. % 101.57% 98.63% 96.82% 97.91% 97.66% 99.92% 100.00%
EPS 3.45 5.07 5.63 6.16 6.70 6.22 5.00 -21.86%
  QoQ % -31.95% -9.95% -8.60% -8.06% 7.72% 24.40% -
  Horiz. % 69.00% 101.40% 112.60% 123.20% 134.00% 124.40% 100.00%
DPS 3.72 1.23 1.23 0.00 0.00 0.00 0.00 -
  QoQ % 202.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 302.44% 100.00% 100.00% - - - -
NAPS 1.1933 1.2433 1.2308 1.1392 0.9944 1.2712 1.2354 -2.28%
  QoQ % -4.02% 1.02% 8.04% 14.56% -21.77% 2.90% -
  Horiz. % 96.59% 100.64% 99.63% 92.21% 80.49% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2500 1.1500 1.2200 1.4400 1.4800 1.7000 1.2200 -
P/RPS 0.31 0.29 0.31 0.34 0.31 0.35 0.25 15.37%
  QoQ % 6.90% -6.45% -8.82% 9.68% -11.43% 40.00% -
  Horiz. % 124.00% 116.00% 124.00% 136.00% 124.00% 140.00% 100.00%
P/EPS 15.00 9.41 8.88 8.87 7.32 9.37 8.38 47.27%
  QoQ % 59.40% 5.97% 0.11% 21.17% -21.88% 11.81% -
  Horiz. % 179.00% 112.29% 105.97% 105.85% 87.35% 111.81% 100.00%
EY 6.67 10.63 11.26 11.27 13.66 10.67 11.94 -32.10%
  QoQ % -37.25% -5.60% -0.09% -17.50% 28.02% -10.64% -
  Horiz. % 55.86% 89.03% 94.30% 94.39% 114.41% 89.36% 100.00%
DY 7.18 2.58 2.46 0.00 0.00 0.00 0.00 -
  QoQ % 178.29% 4.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 291.87% 104.88% 100.00% - - - -
P/NAPS 0.43 0.38 0.41 0.48 0.49 0.46 0.34 16.90%
  QoQ % 13.16% -7.32% -14.58% -2.04% 6.52% 35.29% -
  Horiz. % 126.47% 111.76% 120.59% 141.18% 144.12% 135.29% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 -
Price 1.2900 1.2900 1.0700 1.3300 1.4700 1.5700 1.6700 -
P/RPS 0.32 0.33 0.28 0.31 0.30 0.33 0.35 -5.78%
  QoQ % -3.03% 17.86% -9.68% 3.33% -9.09% -5.71% -
  Horiz. % 91.43% 94.29% 80.00% 88.57% 85.71% 94.29% 100.00%
P/EPS 15.48 10.55 7.79 8.19 7.27 8.65 11.47 22.06%
  QoQ % 46.73% 35.43% -4.88% 12.65% -15.95% -24.59% -
  Horiz. % 134.96% 91.98% 67.92% 71.40% 63.38% 75.41% 100.00%
EY 6.46 9.48 12.83 12.21 13.76 11.56 8.72 -18.08%
  QoQ % -31.86% -26.11% 5.08% -11.26% 19.03% 32.57% -
  Horiz. % 74.08% 108.72% 147.13% 140.02% 157.80% 132.57% 100.00%
DY 6.95 2.30 2.80 0.00 0.00 0.00 0.00 -
  QoQ % 202.17% -17.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 248.21% 82.14% 100.00% - - - -
P/NAPS 0.45 0.43 0.36 0.44 0.49 0.42 0.46 -1.45%
  QoQ % 4.65% 19.44% -18.18% -10.20% 16.67% -8.70% -
  Horiz. % 97.83% 93.48% 78.26% 95.65% 106.52% 91.30% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers