Highlights

[PWF] QoQ Cumulative 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 -     -2.86%    YoY -     28.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 261,537 176,841 91,135 353,760 261,944 168,593 83,702 113.58%
  QoQ % 47.89% 94.04% -74.24% 35.05% 55.37% 101.42% -
  Horiz. % 312.46% 211.27% 108.88% 422.64% 312.95% 201.42% 100.00%
PBT 14,359 9,685 7,593 25,542 23,609 15,255 7,382 55.76%
  QoQ % 48.26% 27.55% -70.27% 8.19% 54.76% 106.65% -
  Horiz. % 194.51% 131.20% 102.86% 346.00% 319.82% 206.65% 100.00%
Tax -4,690 -3,036 -1,559 -8,950 -7,184 -4,576 -1,963 78.62%
  QoQ % -54.48% -94.74% 82.58% -24.58% -56.99% -133.11% -
  Horiz. % 238.92% 154.66% 79.42% 455.93% 365.97% 233.11% 100.00%
NP 9,669 6,649 6,034 16,592 16,425 10,679 5,419 47.06%
  QoQ % 45.42% 10.19% -63.63% 1.02% 53.81% 97.07% -
  Horiz. % 178.43% 122.70% 111.35% 306.18% 303.10% 197.07% 100.00%
NP to SH 11,068 7,546 5,464 16,592 17,080 11,029 5,419 60.91%
  QoQ % 46.67% 38.10% -67.07% -2.86% 54.86% 103.52% -
  Horiz. % 204.24% 139.25% 100.83% 306.18% 315.19% 203.52% 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 251,868 170,192 85,101 337,168 245,519 157,914 78,283 117.79%
  QoQ % 47.99% 99.99% -74.76% 37.33% 55.48% 101.72% -
  Horiz. % 321.74% 217.41% 108.71% 430.70% 313.63% 201.72% 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 2,586 2,584 - 3,370 32 32 - -
  QoQ % 0.05% 0.00% 0.00% 10,219.69% -0.06% 0.00% -
  Horiz. % 7,914.13% 7,909.96% 0.00% 10,313.05% 99.94% 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 3.65 % 2.47 % 1.80 % 5.59 % 7.02 % 4.59 % 3.31 % 6.73%
  QoQ % 47.77% 37.22% -67.80% -20.37% 52.94% 38.67% -
  Horiz. % 110.27% 74.62% 54.38% 168.88% 212.08% 138.67% 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 151.69 102.62 53.17 209.94 160.42 103.18 51.13 106.33%
  QoQ % 47.82% 93.00% -74.67% 30.87% 55.48% 101.80% -
  Horiz. % 296.68% 200.70% 103.99% 410.60% 313.75% 201.80% 100.00%
EPS 6.44 4.56 3.52 10.81 10.46 6.75 3.31 55.79%
  QoQ % 41.23% 29.55% -67.44% 3.35% 54.96% 103.93% -
  Horiz. % 194.56% 137.76% 106.34% 326.59% 316.01% 203.93% 100.00%
DPS 1.50 1.50 0.00 2.00 0.02 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 7,500.00% 7,500.00% 0.00% 10,000.00% 100.00% 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 150.36 101.66 52.39 203.37 150.59 96.92 48.12 113.58%
  QoQ % 47.90% 94.04% -74.24% 35.05% 55.38% 101.41% -
  Horiz. % 312.47% 211.26% 108.87% 422.63% 312.95% 201.41% 100.00%
EPS 6.36 4.34 3.14 9.54 9.82 6.34 3.12 60.70%
  QoQ % 46.54% 38.22% -67.09% -2.85% 54.89% 103.21% -
  Horiz. % 203.85% 139.10% 100.64% 305.77% 314.74% 203.21% 100.00%
DPS 1.49 1.49 0.00 1.94 0.02 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9,600.00% 0.00% 0.00% -
  Horiz. % 7,450.00% 7,450.00% 0.00% 9,700.00% 100.00% 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 0.52 0.86 1.66 0.48 0.69 1.02 1.71 -54.75%
  QoQ % -39.53% -48.19% 245.83% -30.43% -32.35% -40.35% -
  Horiz. % 30.41% 50.29% 97.08% 28.07% 40.35% 59.65% 100.00%
P/EPS 12.31 20.10 27.76 10.26 10.52 15.56 26.43 -39.89%
  QoQ % -38.76% -27.59% 170.57% -2.47% -32.39% -41.13% -
  Horiz. % 46.58% 76.05% 105.03% 38.82% 39.80% 58.87% 100.00%
EY 8.13 4.98 3.60 9.75 9.51 6.43 3.78 66.54%
  QoQ % 63.25% 38.33% -63.08% 2.52% 47.90% 70.11% -
  Horiz. % 215.08% 131.75% 95.24% 257.94% 251.59% 170.11% 100.00%
DY 1.90 1.70 0.00 1.98 0.02 0.02 0.00 -
  QoQ % 11.76% 0.00% 0.00% 9,800.00% 0.00% 0.00% -
  Horiz. % 9,500.00% 8,500.00% 0.00% 9,900.00% 100.00% 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 0.49 0.82 1.66 0.49 0.64 1.09 1.66 -55.63%
  QoQ % -40.24% -50.60% 238.78% -23.44% -41.28% -34.34% -
  Horiz. % 29.52% 49.40% 100.00% 29.52% 38.55% 65.66% 100.00%
P/EPS 11.53 19.18 27.76 10.46 9.85 16.59 25.68 -41.34%
  QoQ % -39.89% -30.91% 165.39% 6.19% -40.63% -35.40% -
  Horiz. % 44.90% 74.69% 108.10% 40.73% 38.36% 64.60% 100.00%
EY 8.68 5.21 3.60 9.56 10.16 6.03 3.89 70.67%
  QoQ % 66.60% 44.72% -62.34% -5.91% 68.49% 55.01% -
  Horiz. % 223.14% 133.93% 92.54% 245.76% 261.18% 155.01% 100.00%
DY 2.03 1.79 0.00 1.94 0.02 0.02 0.00 -
  QoQ % 13.41% 0.00% 0.00% 9,600.00% 0.00% 0.00% -
  Horiz. % 10,150.00% 8,950.00% 0.00% 9,700.00% 100.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers