Highlights

[PWF] QoQ TTM Result on 2017-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     13.10%    YoY -     127.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 353,760 339,755 336,319 326,511 326,444 321,537 310,139 9.14%
  QoQ % 4.12% 1.02% 3.00% 0.02% 1.53% 3.68% -
  Horiz. % 114.06% 109.55% 108.44% 105.28% 105.26% 103.68% 100.00%
PBT 25,542 27,266 25,067 21,898 19,834 14,382 11,824 66.87%
  QoQ % -6.32% 8.77% 14.47% 10.41% 37.91% 21.63% -
  Horiz. % 216.02% 230.60% 212.00% 185.20% 167.74% 121.63% 100.00%
Tax -8,950 -9,013 -8,777 -7,295 -6,922 -4,988 -3,452 88.40%
  QoQ % 0.70% -2.69% -20.32% -5.39% -38.77% -44.50% -
  Horiz. % 259.27% 261.10% 254.26% 211.33% 200.52% 144.50% 100.00%
NP 16,592 18,253 16,290 14,603 12,912 9,394 8,372 57.58%
  QoQ % -9.10% 12.05% 11.55% 13.10% 37.45% 12.21% -
  Horiz. % 198.18% 218.02% 194.58% 174.43% 154.23% 112.21% 100.00%
NP to SH 17,247 18,908 16,640 14,603 12,912 9,394 8,372 61.69%
  QoQ % -8.78% 13.63% 13.95% 13.10% 37.45% 12.21% -
  Horiz. % 206.01% 225.85% 198.76% 174.43% 154.23% 112.21% 100.00%
Tax Rate 35.04 % 33.06 % 35.01 % 33.31 % 34.90 % 34.68 % 29.19 % 12.91%
  QoQ % 5.99% -5.57% 5.10% -4.56% 0.63% 18.81% -
  Horiz. % 120.04% 113.26% 119.94% 114.11% 119.56% 118.81% 100.00%
Total Cost 337,168 321,502 320,029 311,908 313,532 312,143 301,767 7.65%
  QoQ % 4.87% 0.46% 2.60% -0.52% 0.44% 3.44% -
  Horiz. % 111.73% 106.54% 106.05% 103.36% 103.90% 103.44% 100.00%
Net Worth 296,568 243,018 239,154 163,701 225,348 236,046 456,383 -24.92%
  QoQ % 22.04% 1.62% 46.09% -27.36% -4.53% -48.28% -
  Horiz. % 64.98% 53.25% 52.40% 35.87% 49.38% 51.72% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 65 3,216 6,310 3,166 3,166 4,339 4,339 -93.87%
  QoQ % -97.97% -49.03% 99.28% 0.00% -27.02% 0.00% -
  Horiz. % 1.50% 74.13% 145.43% 72.98% 72.98% 100.00% 100.00%
Div Payout % 0.38 % 17.01 % 37.92 % 21.69 % 24.53 % 46.19 % 51.83 % -96.19%
  QoQ % -97.77% -55.14% 74.83% -11.58% -46.89% -10.88% -
  Horiz. % 0.73% 32.82% 73.16% 41.85% 47.33% 89.12% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 296,568 243,018 239,154 163,701 225,348 236,046 456,383 -24.92%
  QoQ % 22.04% 1.62% 46.09% -27.36% -4.53% -48.28% -
  Horiz. % 64.98% 53.25% 52.40% 35.87% 49.38% 51.72% 100.00%
NOSH 168,505 163,099 162,690 163,701 157,586 156,322 150,126 7.98%
  QoQ % 3.31% 0.25% -0.62% 3.88% 0.81% 4.13% -
  Horiz. % 112.24% 108.64% 108.37% 109.04% 104.97% 104.13% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.69 % 5.37 % 4.84 % 4.47 % 3.96 % 2.92 % 2.70 % 44.36%
  QoQ % -12.66% 10.95% 8.28% 12.88% 35.62% 8.15% -
  Horiz. % 173.70% 198.89% 179.26% 165.56% 146.67% 108.15% 100.00%
ROE 5.82 % 7.78 % 6.96 % 8.92 % 5.73 % 3.98 % 1.83 % 115.81%
  QoQ % -25.19% 11.78% -21.97% 55.67% 43.97% 117.49% -
  Horiz. % 318.03% 425.14% 380.33% 487.43% 313.11% 217.49% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 209.94 208.31 206.72 199.46 207.15 205.69 206.59 1.08%
  QoQ % 0.78% 0.77% 3.64% -3.71% 0.71% -0.44% -
  Horiz. % 101.62% 100.83% 100.06% 96.55% 100.27% 99.56% 100.00%
EPS 10.24 11.59 10.23 8.92 8.19 6.01 5.58 49.73%
  QoQ % -11.65% 13.29% 14.69% 8.91% 36.27% 7.71% -
  Horiz. % 183.51% 207.71% 183.33% 159.86% 146.77% 107.71% 100.00%
DPS 0.04 1.97 3.88 1.93 2.01 2.78 2.89 -94.19%
  QoQ % -97.97% -49.23% 101.04% -3.98% -27.70% -3.81% -
  Horiz. % 1.38% 68.17% 134.26% 66.78% 69.55% 96.19% 100.00%
NAPS 1.7600 1.4900 1.4700 1.0000 1.4300 1.5100 3.0400 -30.47%
  QoQ % 18.12% 1.36% 47.00% -30.07% -5.30% -50.33% -
  Horiz. % 57.89% 49.01% 48.36% 32.89% 47.04% 49.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.37 195.32 193.35 187.71 187.67 184.85 178.30 9.14%
  QoQ % 4.12% 1.02% 3.00% 0.02% 1.53% 3.67% -
  Horiz. % 114.06% 109.55% 108.44% 105.28% 105.26% 103.67% 100.00%
EPS 9.92 10.87 9.57 8.40 7.42 5.40 4.81 61.81%
  QoQ % -8.74% 13.58% 13.93% 13.21% 37.41% 12.27% -
  Horiz. % 206.24% 225.99% 198.96% 174.64% 154.26% 112.27% 100.00%
DPS 0.04 1.85 3.63 1.82 1.82 2.49 2.49 -93.59%
  QoQ % -97.84% -49.04% 99.45% 0.00% -26.91% 0.00% -
  Horiz. % 1.61% 74.30% 145.78% 73.09% 73.09% 100.00% 100.00%
NAPS 1.7049 1.3971 1.3749 0.9411 1.2955 1.3570 2.6237 -24.92%
  QoQ % 22.03% 1.61% 46.09% -27.36% -4.53% -48.28% -
  Horiz. % 64.98% 53.25% 52.40% 35.87% 49.38% 51.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0100 1.1000 1.0500 0.8750 0.7250 0.7400 1.5400 -
P/RPS 0.48 0.53 0.51 0.44 0.35 0.36 0.75 -25.67%
  QoQ % -9.43% 3.92% 15.91% 25.71% -2.78% -52.00% -
  Horiz. % 64.00% 70.67% 68.00% 58.67% 46.67% 48.00% 100.00%
P/EPS 9.87 9.49 10.27 9.81 8.85 12.31 27.62 -49.55%
  QoQ % 4.00% -7.59% 4.69% 10.85% -28.11% -55.43% -
  Horiz. % 35.73% 34.36% 37.18% 35.52% 32.04% 44.57% 100.00%
EY 10.13 10.54 9.74 10.19 11.30 8.12 3.62 98.21%
  QoQ % -3.89% 8.21% -4.42% -9.82% 39.16% 124.31% -
  Horiz. % 279.83% 291.16% 269.06% 281.49% 312.15% 224.31% 100.00%
DY 0.04 1.79 3.69 2.21 2.77 3.75 1.88 -92.27%
  QoQ % -97.77% -51.49% 66.97% -20.22% -26.13% 99.47% -
  Horiz. % 2.13% 95.21% 196.28% 117.55% 147.34% 199.47% 100.00%
P/NAPS 0.57 0.74 0.71 0.88 0.51 0.49 0.51 7.68%
  QoQ % -22.97% 4.23% -19.32% 72.55% 4.08% -3.92% -
  Horiz. % 111.76% 145.10% 139.22% 172.55% 100.00% 96.08% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.0300 1.0300 1.1200 0.8500 0.8750 0.7600 0.6800 -
P/RPS 0.49 0.49 0.54 0.43 0.42 0.37 0.33 30.06%
  QoQ % 0.00% -9.26% 25.58% 2.38% 13.51% 12.12% -
  Horiz. % 148.48% 148.48% 163.64% 130.30% 127.27% 112.12% 100.00%
P/EPS 10.06 8.88 10.95 9.53 10.68 12.65 12.19 -11.99%
  QoQ % 13.29% -18.90% 14.90% -10.77% -15.57% 3.77% -
  Horiz. % 82.53% 72.85% 89.83% 78.18% 87.61% 103.77% 100.00%
EY 9.94 11.26 9.13 10.49 9.36 7.91 8.20 13.65%
  QoQ % -11.72% 23.33% -12.96% 12.07% 18.33% -3.54% -
  Horiz. % 121.22% 137.32% 111.34% 127.93% 114.15% 96.46% 100.00%
DY 0.04 1.91 3.46 2.28 2.30 3.65 4.25 -95.50%
  QoQ % -97.91% -44.80% 51.75% -0.87% -36.99% -14.12% -
  Horiz. % 0.94% 44.94% 81.41% 53.65% 54.12% 85.88% 100.00%
P/NAPS 0.59 0.69 0.76 0.85 0.61 0.50 0.22 92.68%
  QoQ % -14.49% -9.21% -10.59% 39.34% 22.00% 127.27% -
  Horiz. % 268.18% 313.64% 345.45% 386.36% 277.27% 227.27% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers