Highlights

[PWF] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -27.14%    YoY -     28.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 348,716 353,682 364,540 353,760 349,258 337,186 334,808 2.75%
  QoQ % -1.40% -2.98% 3.05% 1.29% 3.58% 0.71% -
  Horiz. % 104.15% 105.64% 108.88% 105.66% 104.32% 100.71% 100.00%
PBT 19,145 19,370 30,372 25,542 31,478 30,510 29,528 -25.07%
  QoQ % -1.16% -36.22% 18.91% -18.86% 3.17% 3.33% -
  Horiz. % 64.84% 65.60% 102.86% 86.50% 106.61% 103.33% 100.00%
Tax -6,253 -6,072 -6,236 -8,950 -9,578 -9,152 -7,852 -14.07%
  QoQ % -2.99% 2.63% 30.32% 6.56% -4.66% -16.56% -
  Horiz. % 79.64% 77.33% 79.42% 113.98% 121.99% 116.56% 100.00%
NP 12,892 13,298 24,136 16,592 21,900 21,358 21,676 -29.25%
  QoQ % -3.05% -44.90% 45.47% -24.24% 2.54% -1.47% -
  Horiz. % 59.48% 61.35% 111.35% 76.55% 101.03% 98.53% 100.00%
NP to SH 14,757 15,092 21,856 16,592 22,773 22,058 21,676 -22.59%
  QoQ % -2.22% -30.95% 31.73% -27.14% 3.24% 1.76% -
  Horiz. % 68.08% 69.63% 100.83% 76.55% 105.06% 101.76% 100.00%
Tax Rate 32.66 % 31.35 % 20.53 % 35.04 % 30.43 % 30.00 % 26.59 % 14.68%
  QoQ % 4.18% 52.70% -41.41% 15.15% 1.43% 12.82% -
  Horiz. % 122.83% 117.90% 77.21% 131.78% 114.44% 112.82% 100.00%
Total Cost 335,824 340,384 340,404 337,168 327,358 315,828 313,132 4.77%
  QoQ % -1.34% -0.01% 0.96% 3.00% 3.65% 0.86% -
  Horiz. % 107.25% 108.70% 108.71% 107.68% 104.54% 100.86% 100.00%
Net Worth 303,445 305,008 303,383 296,568 243,300 240,187 163,701 50.84%
  QoQ % -0.51% 0.54% 2.30% 21.89% 1.30% 46.72% -
  Horiz. % 185.37% 186.32% 185.33% 181.16% 148.62% 146.72% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,448 5,169 - 3,370 43 65 - -
  QoQ % -33.30% 0.00% 0.00% 7,639.71% -33.38% 0.00% -
  Horiz. % 5,276.01% 7,909.83% 0.00% 5,156.45% 66.62% 100.00% -
Div Payout % 23.37 % 34.25 % - % 20.31 % 0.19 % 0.30 % - % -
  QoQ % -31.77% 0.00% 0.00% 10,589.47% -36.67% 0.00% -
  Horiz. % 7,790.00% 11,416.67% 0.00% 6,770.00% 63.33% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 303,445 305,008 303,383 296,568 243,300 240,187 163,701 50.84%
  QoQ % -0.51% 0.54% 2.30% 21.89% 1.30% 46.72% -
  Horiz. % 185.37% 186.32% 185.33% 181.16% 148.62% 146.72% 100.00%
NOSH 172,412 172,321 171,403 168,505 163,288 163,392 163,701 3.51%
  QoQ % 0.05% 0.54% 1.72% 3.19% -0.06% -0.19% -
  Horiz. % 105.32% 105.27% 104.70% 102.93% 99.75% 99.81% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.70 % 3.76 % 6.62 % 4.69 % 6.27 % 6.33 % 6.47 % -31.08%
  QoQ % -1.60% -43.20% 41.15% -25.20% -0.95% -2.16% -
  Horiz. % 57.19% 58.11% 102.32% 72.49% 96.91% 97.84% 100.00%
ROE 4.86 % 4.95 % 7.20 % 5.59 % 9.36 % 9.18 % 13.24 % -48.70%
  QoQ % -1.82% -31.25% 28.80% -40.28% 1.96% -30.66% -
  Horiz. % 36.71% 37.39% 54.38% 42.22% 70.69% 69.34% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 202.26 205.25 212.68 209.94 213.89 206.37 204.52 -0.74%
  QoQ % -1.46% -3.49% 1.31% -1.85% 3.64% 0.90% -
  Horiz. % 98.89% 100.36% 103.99% 102.65% 104.58% 100.90% 100.00%
EPS 8.59 9.12 14.08 10.81 13.95 13.50 13.24 -25.04%
  QoQ % -5.81% -35.23% 30.25% -22.51% 3.33% 1.96% -
  Horiz. % 64.88% 68.88% 106.34% 81.65% 105.36% 101.96% 100.00%
DPS 2.00 3.00 0.00 2.00 0.03 0.04 0.00 -
  QoQ % -33.33% 0.00% 0.00% 6,566.67% -25.00% 0.00% -
  Horiz. % 5,000.00% 7,500.00% 0.00% 5,000.00% 75.00% 100.00% -
NAPS 1.7600 1.7700 1.7700 1.7600 1.4900 1.4700 1.0000 45.72%
  QoQ % -0.56% 0.00% 0.57% 18.12% 1.36% 47.00% -
  Horiz. % 176.00% 177.00% 177.00% 176.00% 149.00% 147.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 200.47 203.33 209.57 203.37 200.79 193.85 192.48 2.75%
  QoQ % -1.41% -2.98% 3.05% 1.28% 3.58% 0.71% -
  Horiz. % 104.15% 105.64% 108.88% 105.66% 104.32% 100.71% 100.00%
EPS 8.48 8.68 12.56 9.54 13.09 12.68 12.46 -22.61%
  QoQ % -2.30% -30.89% 31.66% -27.12% 3.23% 1.77% -
  Horiz. % 68.06% 69.66% 100.80% 76.57% 105.06% 101.77% 100.00%
DPS 1.98 2.97 0.00 1.94 0.03 0.04 0.00 -
  QoQ % -33.33% 0.00% 0.00% 6,366.67% -25.00% 0.00% -
  Horiz. % 4,950.00% 7,425.00% 0.00% 4,850.00% 75.00% 100.00% -
NAPS 1.7445 1.7535 1.7441 1.7049 1.3987 1.3808 0.9411 50.84%
  QoQ % -0.51% 0.54% 2.30% 21.89% 1.30% 46.72% -
  Horiz. % 185.37% 186.32% 185.33% 181.16% 148.62% 146.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7900 0.8800 0.8850 1.0100 1.1000 1.0500 0.8750 -
P/RPS 0.39 0.43 0.42 0.48 0.51 0.51 0.43 -6.30%
  QoQ % -9.30% 2.38% -12.50% -5.88% 0.00% 18.60% -
  Horiz. % 90.70% 100.00% 97.67% 111.63% 118.60% 118.60% 100.00%
P/EPS 9.23 10.05 6.94 10.26 7.89 7.78 6.61 24.90%
  QoQ % -8.16% 44.81% -32.36% 30.04% 1.41% 17.70% -
  Horiz. % 139.64% 152.04% 104.99% 155.22% 119.36% 117.70% 100.00%
EY 10.83 9.95 14.41 9.75 12.68 12.86 15.13 -19.96%
  QoQ % 8.84% -30.95% 47.79% -23.11% -1.40% -15.00% -
  Horiz. % 71.58% 65.76% 95.24% 64.44% 83.81% 85.00% 100.00%
DY 2.53 3.41 0.00 1.98 0.02 0.04 0.00 -
  QoQ % -25.81% 0.00% 0.00% 9,800.00% -50.00% 0.00% -
  Horiz. % 6,325.00% 8,525.00% 0.00% 4,950.00% 50.00% 100.00% -
P/NAPS 0.45 0.50 0.50 0.57 0.74 0.71 0.88 -36.03%
  QoQ % -10.00% 0.00% -12.28% -22.97% 4.23% -19.32% -
  Horiz. % 51.14% 56.82% 56.82% 64.77% 84.09% 80.68% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 -
Price 0.7400 0.8400 0.8850 1.0300 1.0300 1.1200 0.8500 -
P/RPS 0.37 0.41 0.42 0.49 0.48 0.54 0.42 -8.10%
  QoQ % -9.76% -2.38% -14.29% 2.08% -11.11% 28.57% -
  Horiz. % 88.10% 97.62% 100.00% 116.67% 114.29% 128.57% 100.00%
P/EPS 8.65 9.59 6.94 10.46 7.39 8.30 6.42 21.97%
  QoQ % -9.80% 38.18% -33.65% 41.54% -10.96% 29.28% -
  Horiz. % 134.74% 149.38% 108.10% 162.93% 115.11% 129.28% 100.00%
EY 11.57 10.43 14.41 9.56 13.54 12.05 15.58 -17.98%
  QoQ % 10.93% -27.62% 50.73% -29.39% 12.37% -22.66% -
  Horiz. % 74.26% 66.94% 92.49% 61.36% 86.91% 77.34% 100.00%
DY 2.70 3.57 0.00 1.94 0.03 0.04 0.00 -
  QoQ % -24.37% 0.00% 0.00% 6,366.67% -25.00% 0.00% -
  Horiz. % 6,750.00% 8,925.00% 0.00% 4,850.00% 75.00% 100.00% -
P/NAPS 0.42 0.47 0.50 0.59 0.69 0.76 0.85 -37.47%
  QoQ % -10.64% -6.00% -15.25% -14.49% -9.21% -10.59% -
  Horiz. % 49.41% 55.29% 58.82% 69.41% 81.18% 89.41% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers