Highlights

[PWF] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -44.12%    YoY -     -24.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 353,472 361,474 374,961 350,660 377,848 351,672 348,716 0.91%
  QoQ % -2.21% -3.60% 6.93% -7.20% 7.44% 0.85% -
  Horiz. % 101.36% 103.66% 107.53% 100.56% 108.35% 100.85% 100.00%
PBT -18,804 8,262 17,260 11,086 13,780 22,116 19,145 -
  QoQ % -327.60% -52.13% 55.69% -19.55% -37.69% 15.52% -
  Horiz. % -98.22% 43.15% 90.15% 57.90% 71.98% 115.52% 100.00%
Tax 3,412 -2,380 -3,869 -500 4,816 -9,143 -6,253 -
  QoQ % 243.36% 38.49% -673.87% -110.38% 152.67% -46.21% -
  Horiz. % -54.56% 38.06% 61.88% 8.00% -77.01% 146.21% 100.00%
NP -15,392 5,882 13,390 10,586 18,596 12,973 12,892 -
  QoQ % -361.68% -56.07% 26.49% -43.07% 43.34% 0.63% -
  Horiz. % -119.39% 45.63% 103.87% 82.11% 144.24% 100.63% 100.00%
NP to SH -15,896 6,555 14,402 11,396 20,392 14,362 14,757 -
  QoQ % -342.50% -54.49% 26.38% -44.12% 41.99% -2.68% -
  Horiz. % -107.72% 44.42% 97.60% 77.22% 138.18% 97.32% 100.00%
Tax Rate - % 28.81 % 22.42 % 4.51 % -34.95 % 41.34 % 32.66 % -
  QoQ % 0.00% 28.50% 397.12% 112.90% -184.54% 26.58% -
  Horiz. % 0.00% 88.21% 68.65% 13.81% -107.01% 126.58% 100.00%
Total Cost 368,864 355,592 361,570 340,074 359,252 338,699 335,824 6.45%
  QoQ % 3.73% -1.65% 6.32% -5.34% 6.07% 0.86% -
  Horiz. % 109.84% 105.89% 107.67% 101.27% 106.98% 100.86% 100.00%
Net Worth 304,405 309,624 314,842 314,842 313,102 303,357 303,445 0.21%
  QoQ % -1.69% -1.66% 0.00% 0.56% 3.21% -0.03% -
  Horiz. % 100.32% 102.04% 103.76% 103.76% 103.18% 99.97% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,478 4,638 3,478 - 7,756 3,448 -
  QoQ % 0.00% -25.00% 33.33% 0.00% 0.00% 124.93% -
  Horiz. % 0.00% 100.89% 134.52% 100.89% 0.00% 224.93% 100.00%
Div Payout % - % 53.07 % 32.21 % 30.53 % - % 54.01 % 23.37 % -
  QoQ % 0.00% 64.76% 5.50% 0.00% 0.00% 131.11% -
  Horiz. % 0.00% 227.09% 137.83% 130.64% 0.00% 231.11% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 304,405 309,624 314,842 314,842 313,102 303,357 303,445 0.21%
  QoQ % -1.69% -1.66% 0.00% 0.56% 3.21% -0.03% -
  Horiz. % 100.32% 102.04% 103.76% 103.76% 103.18% 99.97% 100.00%
NOSH 173,946 173,946 173,946 173,946 173,946 172,362 172,412 0.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.92% -0.03% -
  Horiz. % 100.89% 100.89% 100.89% 100.89% 100.89% 99.97% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -4.35 % 1.63 % 3.57 % 3.02 % 4.92 % 3.69 % 3.70 % -
  QoQ % -366.87% -54.34% 18.21% -38.62% 33.33% -0.27% -
  Horiz. % -117.57% 44.05% 96.49% 81.62% 132.97% 99.73% 100.00%
ROE -5.22 % 2.12 % 4.57 % 3.62 % 6.51 % 4.73 % 4.86 % -
  QoQ % -346.23% -53.61% 26.24% -44.39% 37.63% -2.67% -
  Horiz. % -107.41% 43.62% 94.03% 74.49% 133.95% 97.33% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 203.21 207.81 215.56 201.59 217.22 204.03 202.26 0.31%
  QoQ % -2.21% -3.60% 6.93% -7.20% 6.46% 0.88% -
  Horiz. % 100.47% 102.74% 106.58% 99.67% 107.40% 100.88% 100.00%
EPS -9.12 3.77 8.28 6.56 11.72 8.34 8.59 -
  QoQ % -341.91% -54.47% 26.22% -44.03% 40.53% -2.91% -
  Horiz. % -106.17% 43.89% 96.39% 76.37% 136.44% 97.09% 100.00%
DPS 0.00 2.00 2.67 2.00 0.00 4.50 2.00 -
  QoQ % 0.00% -25.09% 33.50% 0.00% 0.00% 125.00% -
  Horiz. % 0.00% 100.00% 133.50% 100.00% 0.00% 225.00% 100.00%
NAPS 1.7500 1.7800 1.8100 1.8100 1.8000 1.7600 1.7600 -0.38%
  QoQ % -1.69% -1.66% 0.00% 0.56% 2.27% 0.00% -
  Horiz. % 99.43% 101.14% 102.84% 102.84% 102.27% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 203.21 207.81 215.56 201.59 217.22 202.17 200.47 0.91%
  QoQ % -2.21% -3.60% 6.93% -7.20% 7.44% 0.85% -
  Horiz. % 101.37% 103.66% 107.53% 100.56% 108.36% 100.85% 100.00%
EPS -9.12 3.77 8.28 6.56 11.72 8.26 8.48 -
  QoQ % -341.91% -54.47% 26.22% -44.03% 41.89% -2.59% -
  Horiz. % -107.55% 44.46% 97.64% 77.36% 138.21% 97.41% 100.00%
DPS 0.00 2.00 2.67 2.00 0.00 4.46 1.98 -
  QoQ % 0.00% -25.09% 33.50% 0.00% 0.00% 125.25% -
  Horiz. % 0.00% 101.01% 134.85% 101.01% 0.00% 225.25% 100.00%
NAPS 1.7500 1.7800 1.8100 1.8100 1.8000 1.7440 1.7445 0.21%
  QoQ % -1.69% -1.66% 0.00% 0.56% 3.21% -0.03% -
  Horiz. % 100.32% 102.03% 103.75% 103.75% 103.18% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4200 0.7050 0.7250 0.7250 0.7600 0.7450 0.7900 -
P/RPS 0.21 0.34 0.34 0.36 0.35 0.37 0.39 -33.79%
  QoQ % -38.24% 0.00% -5.56% 2.86% -5.41% -5.13% -
  Horiz. % 53.85% 87.18% 87.18% 92.31% 89.74% 94.87% 100.00%
P/EPS -4.60 18.71 8.76 11.07 6.48 8.94 9.23 -
  QoQ % -124.59% 113.58% -20.87% 70.83% -27.52% -3.14% -
  Horiz. % -49.84% 202.71% 94.91% 119.93% 70.21% 96.86% 100.00%
EY -21.76 5.35 11.42 9.04 15.43 11.18 10.83 -
  QoQ % -506.73% -53.15% 26.33% -41.41% 38.01% 3.23% -
  Horiz. % -200.92% 49.40% 105.45% 83.47% 142.47% 103.23% 100.00%
DY 0.00 2.84 3.68 2.76 0.00 6.04 2.53 -
  QoQ % 0.00% -22.83% 33.33% 0.00% 0.00% 138.74% -
  Horiz. % 0.00% 112.25% 145.45% 109.09% 0.00% 238.74% 100.00%
P/NAPS 0.24 0.40 0.40 0.40 0.42 0.42 0.45 -34.21%
  QoQ % -40.00% 0.00% 0.00% -4.76% 0.00% -6.67% -
  Horiz. % 53.33% 88.89% 88.89% 88.89% 93.33% 93.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.5100 0.6950 0.7150 0.7600 0.7750 0.8450 0.7400 -
P/RPS 0.25 0.33 0.33 0.38 0.36 0.41 0.37 -22.98%
  QoQ % -24.24% 0.00% -13.16% 5.56% -12.20% 10.81% -
  Horiz. % 67.57% 89.19% 89.19% 102.70% 97.30% 110.81% 100.00%
P/EPS -5.58 18.44 8.64 11.60 6.61 10.14 8.65 -
  QoQ % -130.26% 113.43% -25.52% 75.49% -34.81% 17.23% -
  Horiz. % -64.51% 213.18% 99.88% 134.10% 76.42% 117.23% 100.00%
EY -17.92 5.42 11.58 8.62 15.13 9.86 11.57 -
  QoQ % -430.63% -53.20% 34.34% -43.03% 53.45% -14.78% -
  Horiz. % -154.88% 46.85% 100.09% 74.50% 130.77% 85.22% 100.00%
DY 0.00 2.88 3.73 2.63 0.00 5.33 2.70 -
  QoQ % 0.00% -22.79% 41.83% 0.00% 0.00% 97.41% -
  Horiz. % 0.00% 106.67% 138.15% 97.41% 0.00% 197.41% 100.00%
P/NAPS 0.29 0.39 0.40 0.42 0.43 0.48 0.42 -21.86%
  QoQ % -25.64% -2.50% -4.76% -2.33% -10.42% 14.29% -
  Horiz. % 69.05% 92.86% 95.24% 100.00% 102.38% 114.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

325  375  593  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.63-0.04 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 CAREPLS 3.07-0.08 
 MUIIND 0.14+0.02 
 PASUKGB 0.08+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS