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 - 187,345
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 188.83 181.35 179.52 174.28 174.25 171.63 165.54 9.15%
  QoQ % 4.12% 1.02% 3.01% 0.02% 1.53% 3.68% -
  Horiz. % 114.07% 109.55% 108.45% 105.28% 105.26% 103.68% 100.00%
EPS 9.21 10.09 8.88 7.79 6.89 5.01 4.47 61.71%
  QoQ % -8.72% 13.63% 13.99% 13.06% 37.52% 12.08% -
  Horiz. % 206.04% 225.73% 198.66% 174.27% 154.14% 112.08% 100.00%
DPS 0.03 1.72 3.37 1.69 1.69 2.32 2.32 -94.45%
  QoQ % -98.26% -48.96% 99.41% 0.00% -27.16% 0.00% -
  Horiz. % 1.29% 74.14% 145.26% 72.84% 72.84% 100.00% 100.00%
NAPS 1.5830 1.2972 1.2765 0.8738 1.2028 1.2600 2.4360 -24.92%
  QoQ % 22.03% 1.62% 46.09% -27.35% -4.54% -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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS