Highlights

[PWF] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     54.86%    YoY -     54.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 176,841 91,135 353,760 261,944 168,593 83,702 326,444 -33.62%
  QoQ % 94.04% -74.24% 35.05% 55.37% 101.42% -74.36% -
  Horiz. % 54.17% 27.92% 108.37% 80.24% 51.65% 25.64% 100.00%
PBT 9,685 7,593 25,542 23,609 15,255 7,382 19,834 -38.07%
  QoQ % 27.55% -70.27% 8.19% 54.76% 106.65% -62.78% -
  Horiz. % 48.83% 38.28% 128.78% 119.03% 76.91% 37.22% 100.00%
Tax -3,036 -1,559 -8,950 -7,184 -4,576 -1,963 -6,922 -42.36%
  QoQ % -94.74% 82.58% -24.58% -56.99% -133.11% 71.64% -
  Horiz. % 43.86% 22.52% 129.30% 103.79% 66.11% 28.36% 100.00%
NP 6,649 6,034 16,592 16,425 10,679 5,419 12,912 -35.83%
  QoQ % 10.19% -63.63% 1.02% 53.81% 97.07% -58.03% -
  Horiz. % 51.49% 46.73% 128.50% 127.21% 82.71% 41.97% 100.00%
NP to SH 7,546 5,464 16,592 17,080 11,029 5,419 12,912 -30.17%
  QoQ % 38.10% -67.07% -2.86% 54.86% 103.52% -58.03% -
  Horiz. % 58.44% 42.32% 128.50% 132.28% 85.42% 41.97% 100.00%
Tax Rate 31.35 % 20.53 % 35.04 % 30.43 % 30.00 % 26.59 % 34.90 % -6.92%
  QoQ % 52.70% -41.41% 15.15% 1.43% 12.82% -23.81% -
  Horiz. % 89.83% 58.83% 100.40% 87.19% 85.96% 76.19% 100.00%
Total Cost 170,192 85,101 337,168 245,519 157,914 78,283 313,532 -33.53%
  QoQ % 99.99% -74.76% 37.33% 55.48% 101.72% -75.03% -
  Horiz. % 54.28% 27.14% 107.54% 78.31% 50.37% 24.97% 100.00%
Net Worth 305,008 303,383 296,568 243,300 240,187 163,701 219,029 24.78%
  QoQ % 0.54% 2.30% 21.89% 1.30% 46.72% -25.26% -
  Horiz. % 139.25% 138.51% 135.40% 111.08% 109.66% 74.74% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,584 - 3,370 32 32 - 5,360 -38.59%
  QoQ % 0.00% 0.00% 10,219.69% -0.06% 0.00% 0.00% -
  Horiz. % 48.22% 0.00% 62.86% 0.61% 0.61% 0.00% 100.00%
Div Payout % 34.25 % - % 20.31 % 0.19 % 0.30 % - % 41.52 % -12.07%
  QoQ % 0.00% 0.00% 10,589.47% -36.67% 0.00% 0.00% -
  Horiz. % 82.49% 0.00% 48.92% 0.46% 0.72% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 305,008 303,383 296,568 243,300 240,187 163,701 219,029 24.78%
  QoQ % 0.54% 2.30% 21.89% 1.30% 46.72% -25.26% -
  Horiz. % 139.25% 138.51% 135.40% 111.08% 109.66% 74.74% 100.00%
NOSH 172,321 171,403 168,505 163,288 163,392 163,701 153,167 8.20%
  QoQ % 0.54% 1.72% 3.19% -0.06% -0.19% 6.88% -
  Horiz. % 112.51% 111.91% 110.01% 106.61% 106.68% 106.88% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.76 % 6.62 % 4.69 % 6.27 % 6.33 % 6.47 % 3.96 % -3.41%
  QoQ % -43.20% 41.15% -25.20% -0.95% -2.16% 63.38% -
  Horiz. % 94.95% 167.17% 118.43% 158.33% 159.85% 163.38% 100.00%
ROE 2.47 % 1.80 % 5.59 % 7.02 % 4.59 % 3.31 % 5.90 % -44.13%
  QoQ % 37.22% -67.80% -20.37% 52.94% 38.67% -43.90% -
  Horiz. % 41.86% 30.51% 94.75% 118.98% 77.80% 56.10% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 102.62 53.17 209.94 160.42 103.18 51.13 213.13 -38.65%
  QoQ % 93.00% -74.67% 30.87% 55.48% 101.80% -76.01% -
  Horiz. % 48.15% 24.95% 98.50% 75.27% 48.41% 23.99% 100.00%
EPS 4.56 3.52 10.81 10.46 6.75 3.31 8.43 -33.69%
  QoQ % 29.55% -67.44% 3.35% 54.96% 103.93% -60.74% -
  Horiz. % 54.09% 41.76% 128.23% 124.08% 80.07% 39.26% 100.00%
DPS 1.50 0.00 2.00 0.02 0.02 0.00 3.50 -43.24%
  QoQ % 0.00% 0.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.86% 0.00% 57.14% 0.57% 0.57% 0.00% 100.00%
NAPS 1.7700 1.7700 1.7600 1.4900 1.4700 1.0000 1.4300 15.33%
  QoQ % 0.00% 0.57% 18.12% 1.36% 47.00% -30.07% -
  Horiz. % 123.78% 123.78% 123.08% 104.20% 102.80% 69.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 101.66 52.39 203.37 150.59 96.92 48.12 187.67 -33.62%
  QoQ % 94.04% -74.24% 35.05% 55.38% 101.41% -74.36% -
  Horiz. % 54.17% 27.92% 108.37% 80.24% 51.64% 25.64% 100.00%
EPS 4.34 3.14 9.54 9.82 6.34 3.12 7.42 -30.13%
  QoQ % 38.22% -67.09% -2.85% 54.89% 103.21% -57.95% -
  Horiz. % 58.49% 42.32% 128.57% 132.35% 85.44% 42.05% 100.00%
DPS 1.49 0.00 1.94 0.02 0.02 0.00 3.08 -38.46%
  QoQ % 0.00% 0.00% 9,600.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.38% 0.00% 62.99% 0.65% 0.65% 0.00% 100.00%
NAPS 1.7535 1.7441 1.7049 1.3987 1.3808 0.9411 1.2592 24.78%
  QoQ % 0.54% 2.30% 21.89% 1.30% 46.72% -25.26% -
  Horiz. % 139.26% 138.51% 135.40% 111.08% 109.66% 74.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8800 0.8850 1.0100 1.1000 1.0500 0.8750 0.7250 -
P/RPS 0.86 1.66 0.48 0.69 1.02 1.71 0.34 85.96%
  QoQ % -48.19% 245.83% -30.43% -32.35% -40.35% 402.94% -
  Horiz. % 252.94% 488.24% 141.18% 202.94% 300.00% 502.94% 100.00%
P/EPS 20.10 27.76 10.26 10.52 15.56 26.43 8.60 76.39%
  QoQ % -27.59% 170.57% -2.47% -32.39% -41.13% 207.33% -
  Horiz. % 233.72% 322.79% 119.30% 122.33% 180.93% 307.33% 100.00%
EY 4.98 3.60 9.75 9.51 6.43 3.78 11.63 -43.28%
  QoQ % 38.33% -63.08% 2.52% 47.90% 70.11% -67.50% -
  Horiz. % 42.82% 30.95% 83.83% 81.77% 55.29% 32.50% 100.00%
DY 1.70 0.00 1.98 0.02 0.02 0.00 4.83 -50.24%
  QoQ % 0.00% 0.00% 9,800.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.20% 0.00% 40.99% 0.41% 0.41% 0.00% 100.00%
P/NAPS 0.50 0.50 0.57 0.74 0.71 0.88 0.51 -1.32%
  QoQ % 0.00% -12.28% -22.97% 4.23% -19.32% 72.55% -
  Horiz. % 98.04% 98.04% 111.76% 145.10% 139.22% 172.55% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 -
Price 0.8400 0.8850 1.0300 1.0300 1.1200 0.8500 0.8750 -
P/RPS 0.82 1.66 0.49 0.64 1.09 1.66 0.41 58.94%
  QoQ % -50.60% 238.78% -23.44% -41.28% -34.34% 304.88% -
  Horiz. % 200.00% 404.88% 119.51% 156.10% 265.85% 404.88% 100.00%
P/EPS 19.18 27.76 10.46 9.85 16.59 25.68 10.38 50.75%
  QoQ % -30.91% 165.39% 6.19% -40.63% -35.40% 147.40% -
  Horiz. % 184.78% 267.44% 100.77% 94.89% 159.83% 247.40% 100.00%
EY 5.21 3.60 9.56 10.16 6.03 3.89 9.63 -33.68%
  QoQ % 44.72% -62.34% -5.91% 68.49% 55.01% -59.61% -
  Horiz. % 54.10% 37.38% 99.27% 105.50% 62.62% 40.39% 100.00%
DY 1.79 0.00 1.94 0.02 0.02 0.00 4.00 -41.58%
  QoQ % 0.00% 0.00% 9,600.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.75% 0.00% 48.50% 0.50% 0.50% 0.00% 100.00%
P/NAPS 0.47 0.50 0.59 0.69 0.76 0.85 0.61 -16.00%
  QoQ % -6.00% -15.25% -14.49% -9.21% -10.59% 39.34% -
  Horiz. % 77.05% 81.97% 96.72% 113.11% 124.59% 139.34% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers