Highlights

[PWF] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     41.99%    YoY -     -6.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 361,474 374,961 350,660 377,848 351,672 348,716 353,682 1.46%
  QoQ % -3.60% 6.93% -7.20% 7.44% 0.85% -1.40% -
  Horiz. % 102.20% 106.02% 99.15% 106.83% 99.43% 98.60% 100.00%
PBT 8,262 17,260 11,086 13,780 22,116 19,145 19,370 -43.25%
  QoQ % -52.13% 55.69% -19.55% -37.69% 15.52% -1.16% -
  Horiz. % 42.65% 89.11% 57.23% 71.14% 114.18% 98.84% 100.00%
Tax -2,380 -3,869 -500 4,816 -9,143 -6,253 -6,072 -46.35%
  QoQ % 38.49% -673.87% -110.38% 152.67% -46.21% -2.99% -
  Horiz. % 39.20% 63.72% 8.23% -79.31% 150.58% 102.99% 100.00%
NP 5,882 13,390 10,586 18,596 12,973 12,892 13,298 -41.86%
  QoQ % -56.07% 26.49% -43.07% 43.34% 0.63% -3.05% -
  Horiz. % 44.23% 100.70% 79.61% 139.84% 97.56% 96.95% 100.00%
NP to SH 6,555 14,402 11,396 20,392 14,362 14,757 15,092 -42.56%
  QoQ % -54.49% 26.38% -44.12% 41.99% -2.68% -2.22% -
  Horiz. % 43.43% 95.43% 75.51% 135.12% 95.16% 97.78% 100.00%
Tax Rate 28.81 % 22.42 % 4.51 % -34.95 % 41.34 % 32.66 % 31.35 % -5.46%
  QoQ % 28.50% 397.12% 112.90% -184.54% 26.58% 4.18% -
  Horiz. % 91.90% 71.52% 14.39% -111.48% 131.87% 104.18% 100.00%
Total Cost 355,592 361,570 340,074 359,252 338,699 335,824 340,384 2.95%
  QoQ % -1.65% 6.32% -5.34% 6.07% 0.86% -1.34% -
  Horiz. % 104.47% 106.22% 99.91% 105.54% 99.50% 98.66% 100.00%
Net Worth 309,624 314,842 314,842 313,102 303,357 303,445 305,008 1.00%
  QoQ % -1.66% 0.00% 0.56% 3.21% -0.03% -0.51% -
  Horiz. % 101.51% 103.22% 103.22% 102.65% 99.46% 99.49% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,478 4,638 3,478 - 7,756 3,448 5,169 -23.15%
  QoQ % -25.00% 33.33% 0.00% 0.00% 124.93% -33.30% -
  Horiz. % 67.30% 89.73% 67.30% 0.00% 150.04% 66.70% 100.00%
Div Payout % 53.07 % 32.21 % 30.53 % - % 54.01 % 23.37 % 34.25 % 33.80%
  QoQ % 64.76% 5.50% 0.00% 0.00% 131.11% -31.77% -
  Horiz. % 154.95% 94.04% 89.14% 0.00% 157.69% 68.23% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 309,624 314,842 314,842 313,102 303,357 303,445 305,008 1.00%
  QoQ % -1.66% 0.00% 0.56% 3.21% -0.03% -0.51% -
  Horiz. % 101.51% 103.22% 103.22% 102.65% 99.46% 99.49% 100.00%
NOSH 173,946 173,946 173,946 173,946 172,362 172,412 172,321 0.63%
  QoQ % 0.00% 0.00% 0.00% 0.92% -0.03% 0.05% -
  Horiz. % 100.94% 100.94% 100.94% 100.94% 100.02% 100.05% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.63 % 3.57 % 3.02 % 4.92 % 3.69 % 3.70 % 3.76 % -42.63%
  QoQ % -54.34% 18.21% -38.62% 33.33% -0.27% -1.60% -
  Horiz. % 43.35% 94.95% 80.32% 130.85% 98.14% 98.40% 100.00%
ROE 2.12 % 4.57 % 3.62 % 6.51 % 4.73 % 4.86 % 4.95 % -43.09%
  QoQ % -53.61% 26.24% -44.39% 37.63% -2.67% -1.82% -
  Horiz. % 42.83% 92.32% 73.13% 131.52% 95.56% 98.18% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 207.81 215.56 201.59 217.22 204.03 202.26 205.25 0.83%
  QoQ % -3.60% 6.93% -7.20% 6.46% 0.88% -1.46% -
  Horiz. % 101.25% 105.02% 98.22% 105.83% 99.41% 98.54% 100.00%
EPS 3.77 8.28 6.56 11.72 8.34 8.59 9.12 -44.42%
  QoQ % -54.47% 26.22% -44.03% 40.53% -2.91% -5.81% -
  Horiz. % 41.34% 90.79% 71.93% 128.51% 91.45% 94.19% 100.00%
DPS 2.00 2.67 2.00 0.00 4.50 2.00 3.00 -23.63%
  QoQ % -25.09% 33.50% 0.00% 0.00% 125.00% -33.33% -
  Horiz. % 66.67% 89.00% 66.67% 0.00% 150.00% 66.67% 100.00%
NAPS 1.7800 1.8100 1.8100 1.8000 1.7600 1.7600 1.7700 0.38%
  QoQ % -1.66% 0.00% 0.56% 2.27% 0.00% -0.56% -
  Horiz. % 100.56% 102.26% 102.26% 101.69% 99.44% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 207.81 215.56 201.59 217.22 202.17 200.47 203.33 1.46%
  QoQ % -3.60% 6.93% -7.20% 7.44% 0.85% -1.41% -
  Horiz. % 102.20% 106.01% 99.14% 106.83% 99.43% 98.59% 100.00%
EPS 3.77 8.28 6.56 11.72 8.26 8.48 8.68 -42.56%
  QoQ % -54.47% 26.22% -44.03% 41.89% -2.59% -2.30% -
  Horiz. % 43.43% 95.39% 75.58% 135.02% 95.16% 97.70% 100.00%
DPS 2.00 2.67 2.00 0.00 4.46 1.98 2.97 -23.12%
  QoQ % -25.09% 33.50% 0.00% 0.00% 125.25% -33.33% -
  Horiz. % 67.34% 89.90% 67.34% 0.00% 150.17% 66.67% 100.00%
NAPS 1.7800 1.8100 1.8100 1.8000 1.7440 1.7445 1.7535 1.00%
  QoQ % -1.66% 0.00% 0.56% 3.21% -0.03% -0.51% -
  Horiz. % 101.51% 103.22% 103.22% 102.65% 99.46% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7050 0.7250 0.7250 0.7600 0.7450 0.7900 0.8800 -
P/RPS 0.34 0.34 0.36 0.35 0.37 0.39 0.43 -14.46%
  QoQ % 0.00% -5.56% 2.86% -5.41% -5.13% -9.30% -
  Horiz. % 79.07% 79.07% 83.72% 81.40% 86.05% 90.70% 100.00%
P/EPS 18.71 8.76 11.07 6.48 8.94 9.23 10.05 51.16%
  QoQ % 113.58% -20.87% 70.83% -27.52% -3.14% -8.16% -
  Horiz. % 186.17% 87.16% 110.15% 64.48% 88.96% 91.84% 100.00%
EY 5.35 11.42 9.04 15.43 11.18 10.83 9.95 -33.80%
  QoQ % -53.15% 26.33% -41.41% 38.01% 3.23% 8.84% -
  Horiz. % 53.77% 114.77% 90.85% 155.08% 112.36% 108.84% 100.00%
DY 2.84 3.68 2.76 0.00 6.04 2.53 3.41 -11.45%
  QoQ % -22.83% 33.33% 0.00% 0.00% 138.74% -25.81% -
  Horiz. % 83.28% 107.92% 80.94% 0.00% 177.13% 74.19% 100.00%
P/NAPS 0.40 0.40 0.40 0.42 0.42 0.45 0.50 -13.79%
  QoQ % 0.00% 0.00% -4.76% 0.00% -6.67% -10.00% -
  Horiz. % 80.00% 80.00% 80.00% 84.00% 84.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.6950 0.7150 0.7600 0.7750 0.8450 0.7400 0.8400 -
P/RPS 0.33 0.33 0.38 0.36 0.41 0.37 0.41 -13.44%
  QoQ % 0.00% -13.16% 5.56% -12.20% 10.81% -9.76% -
  Horiz. % 80.49% 80.49% 92.68% 87.80% 100.00% 90.24% 100.00%
P/EPS 18.44 8.64 11.60 6.61 10.14 8.65 9.59 54.45%
  QoQ % 113.43% -25.52% 75.49% -34.81% 17.23% -9.80% -
  Horiz. % 192.28% 90.09% 120.96% 68.93% 105.74% 90.20% 100.00%
EY 5.42 11.58 8.62 15.13 9.86 11.57 10.43 -35.29%
  QoQ % -53.20% 34.34% -43.03% 53.45% -14.78% 10.93% -
  Horiz. % 51.97% 111.03% 82.65% 145.06% 94.53% 110.93% 100.00%
DY 2.88 3.73 2.63 0.00 5.33 2.70 3.57 -13.31%
  QoQ % -22.79% 41.83% 0.00% 0.00% 97.41% -24.37% -
  Horiz. % 80.67% 104.48% 73.67% 0.00% 149.30% 75.63% 100.00%
P/NAPS 0.39 0.40 0.42 0.43 0.48 0.42 0.47 -11.67%
  QoQ % -2.50% -4.76% -2.33% -10.42% 14.29% -10.64% -
  Horiz. % 82.98% 85.11% 89.36% 91.49% 102.13% 89.36% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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