Highlights

[PWF] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -2.68%    YoY -     -13.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 374,961 350,660 377,848 351,672 348,716 353,682 364,540 1.90%
  QoQ % 6.93% -7.20% 7.44% 0.85% -1.40% -2.98% -
  Horiz. % 102.86% 96.19% 103.65% 96.47% 95.66% 97.02% 100.00%
PBT 17,260 11,086 13,780 22,116 19,145 19,370 30,372 -31.37%
  QoQ % 55.69% -19.55% -37.69% 15.52% -1.16% -36.22% -
  Horiz. % 56.83% 36.50% 45.37% 72.82% 63.04% 63.78% 100.00%
Tax -3,869 -500 4,816 -9,143 -6,253 -6,072 -6,236 -27.23%
  QoQ % -673.87% -110.38% 152.67% -46.21% -2.99% 2.63% -
  Horiz. % 62.05% 8.02% -77.23% 146.62% 100.28% 97.37% 100.00%
NP 13,390 10,586 18,596 12,973 12,892 13,298 24,136 -32.46%
  QoQ % 26.49% -43.07% 43.34% 0.63% -3.05% -44.90% -
  Horiz. % 55.48% 43.86% 77.05% 53.75% 53.41% 55.10% 100.00%
NP to SH 14,402 11,396 20,392 14,362 14,757 15,092 21,856 -24.25%
  QoQ % 26.38% -44.12% 41.99% -2.68% -2.22% -30.95% -
  Horiz. % 65.90% 52.14% 93.30% 65.71% 67.52% 69.05% 100.00%
Tax Rate 22.42 % 4.51 % -34.95 % 41.34 % 32.66 % 31.35 % 20.53 % 6.04%
  QoQ % 397.12% 112.90% -184.54% 26.58% 4.18% 52.70% -
  Horiz. % 109.21% 21.97% -170.24% 201.36% 159.08% 152.70% 100.00%
Total Cost 361,570 340,074 359,252 338,699 335,824 340,384 340,404 4.10%
  QoQ % 6.32% -5.34% 6.07% 0.86% -1.34% -0.01% -
  Horiz. % 106.22% 99.90% 105.54% 99.50% 98.65% 99.99% 100.00%
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.20% 99.99% 100.02% 100.54% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,638 3,478 - 7,756 3,448 5,169 - -
  QoQ % 33.33% 0.00% 0.00% 124.93% -33.30% 0.00% -
  Horiz. % 89.73% 67.30% 0.00% 150.04% 66.70% 100.00% -
Div Payout % 32.21 % 30.53 % - % 54.01 % 23.37 % 34.25 % - % -
  QoQ % 5.50% 0.00% 0.00% 131.11% -31.77% 0.00% -
  Horiz. % 94.04% 89.14% 0.00% 157.69% 68.23% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.20% 99.99% 100.02% 100.54% 100.00%
NOSH 173,946 173,946 173,946 172,362 172,412 172,321 171,403 0.99%
  QoQ % 0.00% 0.00% 0.92% -0.03% 0.05% 0.54% -
  Horiz. % 101.48% 101.48% 101.48% 100.56% 100.59% 100.54% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.57 % 3.02 % 4.92 % 3.69 % 3.70 % 3.76 % 6.62 % -33.72%
  QoQ % 18.21% -38.62% 33.33% -0.27% -1.60% -43.20% -
  Horiz. % 53.93% 45.62% 74.32% 55.74% 55.89% 56.80% 100.00%
ROE 4.57 % 3.62 % 6.51 % 4.73 % 4.86 % 4.95 % 7.20 % -26.12%
  QoQ % 26.24% -44.39% 37.63% -2.67% -1.82% -31.25% -
  Horiz. % 63.47% 50.28% 90.42% 65.69% 67.50% 68.75% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 215.56 201.59 217.22 204.03 202.26 205.25 212.68 0.90%
  QoQ % 6.93% -7.20% 6.46% 0.88% -1.46% -3.49% -
  Horiz. % 101.35% 94.79% 102.13% 95.93% 95.10% 96.51% 100.00%
EPS 8.28 6.56 11.72 8.34 8.59 9.12 14.08 -29.79%
  QoQ % 26.22% -44.03% 40.53% -2.91% -5.81% -35.23% -
  Horiz. % 58.81% 46.59% 83.24% 59.23% 61.01% 64.77% 100.00%
DPS 2.67 2.00 0.00 4.50 2.00 3.00 0.00 -
  QoQ % 33.50% 0.00% 0.00% 125.00% -33.33% 0.00% -
  Horiz. % 89.00% 66.67% 0.00% 150.00% 66.67% 100.00% -
NAPS 1.8100 1.8100 1.8000 1.7600 1.7600 1.7700 1.7700 1.50%
  QoQ % 0.00% 0.56% 2.27% 0.00% -0.56% 0.00% -
  Horiz. % 102.26% 102.26% 101.69% 99.44% 99.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 215.56 201.59 217.22 202.17 200.47 203.33 209.57 1.89%
  QoQ % 6.93% -7.20% 7.44% 0.85% -1.41% -2.98% -
  Horiz. % 102.86% 96.19% 103.65% 96.47% 95.66% 97.02% 100.00%
EPS 8.28 6.56 11.72 8.26 8.48 8.68 12.56 -24.23%
  QoQ % 26.22% -44.03% 41.89% -2.59% -2.30% -30.89% -
  Horiz. % 65.92% 52.23% 93.31% 65.76% 67.52% 69.11% 100.00%
DPS 2.67 2.00 0.00 4.46 1.98 2.97 0.00 -
  QoQ % 33.50% 0.00% 0.00% 125.25% -33.33% 0.00% -
  Horiz. % 89.90% 67.34% 0.00% 150.17% 66.67% 100.00% -
NAPS 1.8100 1.8100 1.8000 1.7440 1.7445 1.7535 1.7441 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.21% 99.99% 100.02% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7250 0.7250 0.7600 0.7450 0.7900 0.8800 0.8850 -
P/RPS 0.34 0.36 0.35 0.37 0.39 0.43 0.42 -13.13%
  QoQ % -5.56% 2.86% -5.41% -5.13% -9.30% 2.38% -
  Horiz. % 80.95% 85.71% 83.33% 88.10% 92.86% 102.38% 100.00%
P/EPS 8.76 11.07 6.48 8.94 9.23 10.05 6.94 16.78%
  QoQ % -20.87% 70.83% -27.52% -3.14% -8.16% 44.81% -
  Horiz. % 126.22% 159.51% 93.37% 128.82% 133.00% 144.81% 100.00%
EY 11.42 9.04 15.43 11.18 10.83 9.95 14.41 -14.35%
  QoQ % 26.33% -41.41% 38.01% 3.23% 8.84% -30.95% -
  Horiz. % 79.25% 62.73% 107.08% 77.59% 75.16% 69.05% 100.00%
DY 3.68 2.76 0.00 6.04 2.53 3.41 0.00 -
  QoQ % 33.33% 0.00% 0.00% 138.74% -25.81% 0.00% -
  Horiz. % 107.92% 80.94% 0.00% 177.13% 74.19% 100.00% -
P/NAPS 0.40 0.40 0.42 0.42 0.45 0.50 0.50 -13.81%
  QoQ % 0.00% -4.76% 0.00% -6.67% -10.00% 0.00% -
  Horiz. % 80.00% 80.00% 84.00% 84.00% 90.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.7150 0.7600 0.7750 0.8450 0.7400 0.8400 0.8850 -
P/RPS 0.33 0.38 0.36 0.41 0.37 0.41 0.42 -14.84%
  QoQ % -13.16% 5.56% -12.20% 10.81% -9.76% -2.38% -
  Horiz. % 78.57% 90.48% 85.71% 97.62% 88.10% 97.62% 100.00%
P/EPS 8.64 11.60 6.61 10.14 8.65 9.59 6.94 15.71%
  QoQ % -25.52% 75.49% -34.81% 17.23% -9.80% 38.18% -
  Horiz. % 124.50% 167.15% 95.24% 146.11% 124.64% 138.18% 100.00%
EY 11.58 8.62 15.13 9.86 11.57 10.43 14.41 -13.55%
  QoQ % 34.34% -43.03% 53.45% -14.78% 10.93% -27.62% -
  Horiz. % 80.36% 59.82% 105.00% 68.42% 80.29% 72.38% 100.00%
DY 3.73 2.63 0.00 5.33 2.70 3.57 0.00 -
  QoQ % 41.83% 0.00% 0.00% 97.41% -24.37% 0.00% -
  Horiz. % 104.48% 73.67% 0.00% 149.30% 75.63% 100.00% -
P/NAPS 0.40 0.42 0.43 0.48 0.42 0.47 0.50 -13.81%
  QoQ % -4.76% -2.33% -10.42% 14.29% -10.64% -6.00% -
  Horiz. % 80.00% 84.00% 86.00% 96.00% 84.00% 94.00% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS