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 - 173,986
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 150.32 101.64 52.38 203.33 150.55 96.90 48.11 113.58%
  QoQ % 47.89% 94.04% -74.24% 35.06% 55.37% 101.41% -
  Horiz. % 312.45% 211.27% 108.88% 422.64% 312.93% 201.41% 100.00%
EPS 6.36 4.34 3.14 9.54 9.82 6.34 3.11 61.04%
  QoQ % 46.54% 38.22% -67.09% -2.85% 54.89% 103.86% -
  Horiz. % 204.50% 139.55% 100.96% 306.75% 315.76% 203.86% 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 1.7441 1.7531 1.7437 1.7046 1.3984 1.3805 0.9409 50.84%
  QoQ % -0.51% 0.54% 2.29% 21.90% 1.30% 46.72% -
  Horiz. % 185.37% 186.32% 185.32% 181.17% 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.
 


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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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