Highlights

[PWF] QoQ Cumulative Quarter Result on 2018-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     38.10%    YoY -     -31.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 94,462 351,672 261,537 176,841 91,135 353,760 261,944 -49.37%
  QoQ % -73.14% 34.46% 47.89% 94.04% -74.24% 35.05% -
  Horiz. % 36.06% 134.25% 99.84% 67.51% 34.79% 135.05% 100.00%
PBT 3,445 22,116 14,359 9,685 7,593 25,542 23,609 -72.32%
  QoQ % -84.42% 54.02% 48.26% 27.55% -70.27% 8.19% -
  Horiz. % 14.59% 93.68% 60.82% 41.02% 32.16% 108.19% 100.00%
Tax 1,204 -9,143 -4,690 -3,036 -1,559 -8,950 -7,184 -
  QoQ % 113.17% -94.95% -54.48% -94.74% 82.58% -24.58% -
  Horiz. % -16.76% 127.27% 65.28% 42.26% 21.70% 124.58% 100.00%
NP 4,649 12,973 9,669 6,649 6,034 16,592 16,425 -56.92%
  QoQ % -64.16% 34.17% 45.42% 10.19% -63.63% 1.02% -
  Horiz. % 28.30% 78.98% 58.87% 40.48% 36.74% 101.02% 100.00%
NP to SH 5,098 14,362 11,068 7,546 5,464 16,592 17,080 -55.37%
  QoQ % -64.50% 29.76% 46.67% 38.10% -67.07% -2.86% -
  Horiz. % 29.85% 84.09% 64.80% 44.18% 31.99% 97.14% 100.00%
Tax Rate -34.95 % 41.34 % 32.66 % 31.35 % 20.53 % 35.04 % 30.43 % -
  QoQ % -184.54% 26.58% 4.18% 52.70% -41.41% 15.15% -
  Horiz. % -114.85% 135.85% 107.33% 103.02% 67.47% 115.15% 100.00%
Total Cost 89,813 338,699 251,868 170,192 85,101 337,168 245,519 -48.88%
  QoQ % -73.48% 34.47% 47.99% 99.99% -74.76% 37.33% -
  Horiz. % 36.58% 137.95% 102.59% 69.32% 34.66% 137.33% 100.00%
Net Worth 313,102 303,357 303,445 305,008 303,383 296,568 243,300 18.33%
  QoQ % 3.21% -0.03% -0.51% 0.54% 2.30% 21.89% -
  Horiz. % 128.69% 124.68% 124.72% 125.36% 124.70% 121.89% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 7,756 2,586 2,584 - 3,370 32 -
  QoQ % 0.00% 199.91% 0.05% 0.00% 0.00% 10,219.69% -
  Horiz. % 0.00% 23,750.77% 7,919.22% 7,915.04% 0.00% 10,319.69% 100.00%
Div Payout % - % 54.01 % 23.37 % 34.25 % - % 20.31 % 0.19 % -
  QoQ % 0.00% 131.11% -31.77% 0.00% 0.00% 10,589.47% -
  Horiz. % 0.00% 28,426.31% 12,300.00% 18,026.31% 0.00% 10,689.47% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 313,102 303,357 303,445 305,008 303,383 296,568 243,300 18.33%
  QoQ % 3.21% -0.03% -0.51% 0.54% 2.30% 21.89% -
  Horiz. % 128.69% 124.68% 124.72% 125.36% 124.70% 121.89% 100.00%
NOSH 173,946 172,362 172,412 172,321 171,403 168,505 163,288 4.31%
  QoQ % 0.92% -0.03% 0.05% 0.54% 1.72% 3.19% -
  Horiz. % 106.53% 105.56% 105.59% 105.53% 104.97% 103.19% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.92 % 3.69 % 3.70 % 3.76 % 6.62 % 4.69 % 6.27 % -14.94%
  QoQ % 33.33% -0.27% -1.60% -43.20% 41.15% -25.20% -
  Horiz. % 78.47% 58.85% 59.01% 59.97% 105.58% 74.80% 100.00%
ROE 1.63 % 4.73 % 3.65 % 2.47 % 1.80 % 5.59 % 7.02 % -62.26%
  QoQ % -65.54% 29.59% 47.77% 37.22% -67.80% -20.37% -
  Horiz. % 23.22% 67.38% 51.99% 35.19% 25.64% 79.63% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.31 204.03 151.69 102.62 53.17 209.94 160.42 -51.46%
  QoQ % -73.38% 34.50% 47.82% 93.00% -74.67% 30.87% -
  Horiz. % 33.85% 127.18% 94.56% 63.97% 33.14% 130.87% 100.00%
EPS 2.93 8.34 6.44 4.56 3.52 10.81 10.46 -57.22%
  QoQ % -64.87% 29.50% 41.23% 29.55% -67.44% 3.35% -
  Horiz. % 28.01% 79.73% 61.57% 43.59% 33.65% 103.35% 100.00%
DPS 0.00 4.50 1.50 1.50 0.00 2.00 0.02 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 0.00% 22,500.00% 7,500.00% 7,500.00% 0.00% 10,000.00% 100.00%
NAPS 1.8000 1.7600 1.7600 1.7700 1.7700 1.7600 1.4900 13.44%
  QoQ % 2.27% 0.00% -0.56% 0.00% 0.57% 18.12% -
  Horiz. % 120.81% 118.12% 118.12% 118.79% 118.79% 118.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.31 202.17 150.36 101.66 52.39 203.37 150.59 -49.36%
  QoQ % -73.14% 34.46% 47.90% 94.04% -74.24% 35.05% -
  Horiz. % 36.06% 134.25% 99.85% 67.51% 34.79% 135.05% 100.00%
EPS 2.93 8.26 6.36 4.34 3.14 9.54 9.82 -55.38%
  QoQ % -64.53% 29.87% 46.54% 38.22% -67.09% -2.85% -
  Horiz. % 29.84% 84.11% 64.77% 44.20% 31.98% 97.15% 100.00%
DPS 0.00 4.46 1.49 1.49 0.00 1.94 0.02 -
  QoQ % 0.00% 199.33% 0.00% 0.00% 0.00% 9,600.00% -
  Horiz. % 0.00% 22,300.00% 7,450.00% 7,450.00% 0.00% 9,700.00% 100.00%
NAPS 1.8000 1.7440 1.7445 1.7535 1.7441 1.7049 1.3987 18.33%
  QoQ % 3.21% -0.03% -0.51% 0.54% 2.30% 21.89% -
  Horiz. % 128.69% 124.69% 124.72% 125.37% 124.69% 121.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.7600 0.7450 0.7900 0.8800 0.8850 1.0100 1.1000 -
P/RPS 1.40 0.37 0.52 0.86 1.66 0.48 0.69 60.34%
  QoQ % 278.38% -28.85% -39.53% -48.19% 245.83% -30.43% -
  Horiz. % 202.90% 53.62% 75.36% 124.64% 240.58% 69.57% 100.00%
P/EPS 25.93 8.94 12.31 20.10 27.76 10.26 10.52 82.57%
  QoQ % 190.04% -27.38% -38.76% -27.59% 170.57% -2.47% -
  Horiz. % 246.48% 84.98% 117.02% 191.06% 263.88% 97.53% 100.00%
EY 3.86 11.18 8.13 4.98 3.60 9.75 9.51 -45.21%
  QoQ % -65.47% 37.52% 63.25% 38.33% -63.08% 2.52% -
  Horiz. % 40.59% 117.56% 85.49% 52.37% 37.85% 102.52% 100.00%
DY 0.00 6.04 1.90 1.70 0.00 1.98 0.02 -
  QoQ % 0.00% 217.89% 11.76% 0.00% 0.00% 9,800.00% -
  Horiz. % 0.00% 30,200.00% 9,500.00% 8,500.00% 0.00% 9,900.00% 100.00%
P/NAPS 0.42 0.42 0.45 0.50 0.50 0.57 0.74 -31.47%
  QoQ % 0.00% -6.67% -10.00% 0.00% -12.28% -22.97% -
  Horiz. % 56.76% 56.76% 60.81% 67.57% 67.57% 77.03% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.7750 0.8450 0.7400 0.8400 0.8850 1.0300 1.0300 -
P/RPS 1.43 0.41 0.49 0.82 1.66 0.49 0.64 71.00%
  QoQ % 248.78% -16.33% -40.24% -50.60% 238.78% -23.44% -
  Horiz. % 223.44% 64.06% 76.56% 128.12% 259.38% 76.56% 100.00%
P/EPS 26.44 10.14 11.53 19.18 27.76 10.46 9.85 93.26%
  QoQ % 160.75% -12.06% -39.89% -30.91% 165.39% 6.19% -
  Horiz. % 268.43% 102.94% 117.06% 194.72% 281.83% 106.19% 100.00%
EY 3.78 9.86 8.68 5.21 3.60 9.56 10.16 -48.30%
  QoQ % -61.66% 13.59% 66.60% 44.72% -62.34% -5.91% -
  Horiz. % 37.20% 97.05% 85.43% 51.28% 35.43% 94.09% 100.00%
DY 0.00 5.33 2.03 1.79 0.00 1.94 0.02 -
  QoQ % 0.00% 162.56% 13.41% 0.00% 0.00% 9,600.00% -
  Horiz. % 0.00% 26,650.00% 10,150.00% 8,950.00% 0.00% 9,700.00% 100.00%
P/NAPS 0.43 0.48 0.42 0.47 0.50 0.59 0.69 -27.06%
  QoQ % -10.42% 14.29% -10.64% -6.00% -15.25% -14.49% -
  Horiz. % 62.32% 69.57% 60.87% 68.12% 72.46% 85.51% 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. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers