Highlights

[PWF] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -2.22%    YoY -     -35.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 350,660 377,848 351,672 348,716 353,682 364,540 353,760 -0.59%
  QoQ % -7.20% 7.44% 0.85% -1.40% -2.98% 3.05% -
  Horiz. % 99.12% 106.81% 99.41% 98.57% 99.98% 103.05% 100.00%
PBT 11,086 13,780 22,116 19,145 19,370 30,372 25,542 -42.76%
  QoQ % -19.55% -37.69% 15.52% -1.16% -36.22% 18.91% -
  Horiz. % 43.40% 53.95% 86.59% 74.96% 75.84% 118.91% 100.00%
Tax -500 4,816 -9,143 -6,253 -6,072 -6,236 -8,950 -85.46%
  QoQ % -110.38% 152.67% -46.21% -2.99% 2.63% 30.32% -
  Horiz. % 5.59% -53.81% 102.16% 69.87% 67.84% 69.68% 100.00%
NP 10,586 18,596 12,973 12,892 13,298 24,136 16,592 -25.95%
  QoQ % -43.07% 43.34% 0.63% -3.05% -44.90% 45.47% -
  Horiz. % 63.80% 112.08% 78.19% 77.70% 80.15% 145.47% 100.00%
NP to SH 11,396 20,392 14,362 14,757 15,092 21,856 16,592 -22.21%
  QoQ % -44.12% 41.99% -2.68% -2.22% -30.95% 31.73% -
  Horiz. % 68.68% 122.90% 86.56% 88.94% 90.96% 131.73% 100.00%
Tax Rate 4.51 % -34.95 % 41.34 % 32.66 % 31.35 % 20.53 % 35.04 % -74.60%
  QoQ % 112.90% -184.54% 26.58% 4.18% 52.70% -41.41% -
  Horiz. % 12.87% -99.74% 117.98% 93.21% 89.47% 58.59% 100.00%
Total Cost 340,074 359,252 338,699 335,824 340,384 340,404 337,168 0.58%
  QoQ % -5.34% 6.07% 0.86% -1.34% -0.01% 0.96% -
  Horiz. % 100.86% 106.55% 100.45% 99.60% 100.95% 100.96% 100.00%
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.08%
  QoQ % 0.56% 3.21% -0.03% -0.51% 0.54% 2.30% -
  Horiz. % 106.16% 105.58% 102.29% 102.32% 102.85% 102.30% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,478 - 7,756 3,448 5,169 - 3,370 2.15%
  QoQ % 0.00% 0.00% 124.93% -33.30% 0.00% 0.00% -
  Horiz. % 103.23% 0.00% 230.15% 102.32% 153.40% 0.00% 100.00%
Div Payout % 30.53 % - % 54.01 % 23.37 % 34.25 % - % 20.31 % 31.32%
  QoQ % 0.00% 0.00% 131.11% -31.77% 0.00% 0.00% -
  Horiz. % 150.32% 0.00% 265.93% 115.07% 168.64% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.08%
  QoQ % 0.56% 3.21% -0.03% -0.51% 0.54% 2.30% -
  Horiz. % 106.16% 105.58% 102.29% 102.32% 102.85% 102.30% 100.00%
NOSH 173,946 173,946 172,362 172,412 172,321 171,403 168,505 2.15%
  QoQ % 0.00% 0.92% -0.03% 0.05% 0.54% 1.72% -
  Horiz. % 103.23% 103.23% 102.29% 102.32% 102.26% 101.72% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.02 % 4.92 % 3.69 % 3.70 % 3.76 % 6.62 % 4.69 % -25.49%
  QoQ % -38.62% 33.33% -0.27% -1.60% -43.20% 41.15% -
  Horiz. % 64.39% 104.90% 78.68% 78.89% 80.17% 141.15% 100.00%
ROE 3.62 % 6.51 % 4.73 % 4.86 % 4.95 % 7.20 % 5.59 % -25.21%
  QoQ % -44.39% 37.63% -2.67% -1.82% -31.25% 28.80% -
  Horiz. % 64.76% 116.46% 84.62% 86.94% 88.55% 128.80% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.59 217.22 204.03 202.26 205.25 212.68 209.94 -2.68%
  QoQ % -7.20% 6.46% 0.88% -1.46% -3.49% 1.31% -
  Horiz. % 96.02% 103.47% 97.18% 96.34% 97.77% 101.31% 100.00%
EPS 6.56 11.72 8.34 8.59 9.12 14.08 10.81 -28.39%
  QoQ % -44.03% 40.53% -2.91% -5.81% -35.23% 30.25% -
  Horiz. % 60.68% 108.42% 77.15% 79.46% 84.37% 130.25% 100.00%
DPS 2.00 0.00 4.50 2.00 3.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 125.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 225.00% 100.00% 150.00% 0.00% 100.00%
NAPS 1.8100 1.8000 1.7600 1.7600 1.7700 1.7700 1.7600 1.89%
  QoQ % 0.56% 2.27% 0.00% -0.56% 0.00% 0.57% -
  Horiz. % 102.84% 102.27% 100.00% 100.00% 100.57% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.59 217.22 202.17 200.47 203.33 209.57 203.37 -0.59%
  QoQ % -7.20% 7.44% 0.85% -1.41% -2.98% 3.05% -
  Horiz. % 99.12% 106.81% 99.41% 98.57% 99.98% 103.05% 100.00%
EPS 6.56 11.72 8.26 8.48 8.68 12.56 9.54 -22.15%
  QoQ % -44.03% 41.89% -2.59% -2.30% -30.89% 31.66% -
  Horiz. % 68.76% 122.85% 86.58% 88.89% 90.99% 131.66% 100.00%
DPS 2.00 0.00 4.46 1.98 2.97 0.00 1.94 2.06%
  QoQ % 0.00% 0.00% 125.25% -33.33% 0.00% 0.00% -
  Horiz. % 103.09% 0.00% 229.90% 102.06% 153.09% 0.00% 100.00%
NAPS 1.8100 1.8000 1.7440 1.7445 1.7535 1.7441 1.7049 4.08%
  QoQ % 0.56% 3.21% -0.03% -0.51% 0.54% 2.30% -
  Horiz. % 106.16% 105.58% 102.29% 102.32% 102.85% 102.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7250 0.7600 0.7450 0.7900 0.8800 0.8850 1.0100 -
P/RPS 0.36 0.35 0.37 0.39 0.43 0.42 0.48 -17.50%
  QoQ % 2.86% -5.41% -5.13% -9.30% 2.38% -12.50% -
  Horiz. % 75.00% 72.92% 77.08% 81.25% 89.58% 87.50% 100.00%
P/EPS 11.07 6.48 8.94 9.23 10.05 6.94 10.26 5.21%
  QoQ % 70.83% -27.52% -3.14% -8.16% 44.81% -32.36% -
  Horiz. % 107.89% 63.16% 87.13% 89.96% 97.95% 67.64% 100.00%
EY 9.04 15.43 11.18 10.83 9.95 14.41 9.75 -4.93%
  QoQ % -41.41% 38.01% 3.23% 8.84% -30.95% 47.79% -
  Horiz. % 92.72% 158.26% 114.67% 111.08% 102.05% 147.79% 100.00%
DY 2.76 0.00 6.04 2.53 3.41 0.00 1.98 24.86%
  QoQ % 0.00% 0.00% 138.74% -25.81% 0.00% 0.00% -
  Horiz. % 139.39% 0.00% 305.05% 127.78% 172.22% 0.00% 100.00%
P/NAPS 0.40 0.42 0.42 0.45 0.50 0.50 0.57 -21.08%
  QoQ % -4.76% 0.00% -6.67% -10.00% 0.00% -12.28% -
  Horiz. % 70.18% 73.68% 73.68% 78.95% 87.72% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.7600 0.7750 0.8450 0.7400 0.8400 0.8850 1.0300 -
P/RPS 0.38 0.36 0.41 0.37 0.41 0.42 0.49 -15.63%
  QoQ % 5.56% -12.20% 10.81% -9.76% -2.38% -14.29% -
  Horiz. % 77.55% 73.47% 83.67% 75.51% 83.67% 85.71% 100.00%
P/EPS 11.60 6.61 10.14 8.65 9.59 6.94 10.46 7.16%
  QoQ % 75.49% -34.81% 17.23% -9.80% 38.18% -33.65% -
  Horiz. % 110.90% 63.19% 96.94% 82.70% 91.68% 66.35% 100.00%
EY 8.62 15.13 9.86 11.57 10.43 14.41 9.56 -6.69%
  QoQ % -43.03% 53.45% -14.78% 10.93% -27.62% 50.73% -
  Horiz. % 90.17% 158.26% 103.14% 121.03% 109.10% 150.73% 100.00%
DY 2.63 0.00 5.33 2.70 3.57 0.00 1.94 22.56%
  QoQ % 0.00% 0.00% 97.41% -24.37% 0.00% 0.00% -
  Horiz. % 135.57% 0.00% 274.74% 139.18% 184.02% 0.00% 100.00%
P/NAPS 0.42 0.43 0.48 0.42 0.47 0.50 0.59 -20.32%
  QoQ % -2.33% -10.42% 14.29% -10.64% -6.00% -15.25% -
  Horiz. % 71.19% 72.88% 81.36% 71.19% 79.66% 84.75% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers