Highlights

[PWF] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     29.76%    YoY -     -13.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 281,221 175,330 94,462 351,672 261,537 176,841 91,135 111.81%
  QoQ % 60.40% 85.61% -73.14% 34.46% 47.89% 94.04% -
  Horiz. % 308.58% 192.38% 103.65% 385.88% 286.98% 194.04% 100.00%
PBT 12,945 5,543 3,445 22,116 14,359 9,685 7,593 42.67%
  QoQ % 133.54% 60.90% -84.42% 54.02% 48.26% 27.55% -
  Horiz. % 170.49% 73.00% 45.37% 291.27% 189.11% 127.55% 100.00%
Tax -2,902 -250 1,204 -9,143 -4,690 -3,036 -1,559 51.26%
  QoQ % -1,060.80% -120.76% 113.17% -94.95% -54.48% -94.74% -
  Horiz. % 186.14% 16.04% -77.23% 586.47% 300.83% 194.74% 100.00%
NP 10,043 5,293 4,649 12,973 9,669 6,649 6,034 40.40%
  QoQ % 89.74% 13.85% -64.16% 34.17% 45.42% 10.19% -
  Horiz. % 166.44% 87.72% 77.05% 215.00% 160.24% 110.19% 100.00%
NP to SH 10,802 5,698 5,098 14,362 11,068 7,546 5,464 57.45%
  QoQ % 89.58% 11.77% -64.50% 29.76% 46.67% 38.10% -
  Horiz. % 197.69% 104.28% 93.30% 262.85% 202.56% 138.10% 100.00%
Tax Rate 22.42 % 4.51 % -34.95 % 41.34 % 32.66 % 31.35 % 20.53 % 6.04%
  QoQ % 397.12% 112.90% -184.54% 26.58% 4.18% 52.70% -
  Horiz. % 109.21% 21.97% -170.24% 201.36% 159.08% 152.70% 100.00%
Total Cost 271,178 170,037 89,813 338,699 251,868 170,192 85,101 116.39%
  QoQ % 59.48% 89.32% -73.48% 34.47% 47.99% 99.99% -
  Horiz. % 318.65% 199.81% 105.54% 398.00% 295.96% 199.99% 100.00%
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.20% 99.99% 100.02% 100.54% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,478 1,739 - 7,756 2,586 2,584 - -
  QoQ % 100.00% 0.00% 0.00% 199.91% 0.05% 0.00% -
  Horiz. % 134.59% 67.30% 0.00% 300.07% 100.05% 100.00% -
Div Payout % 32.21 % 30.53 % - % 54.01 % 23.37 % 34.25 % - % -
  QoQ % 5.50% 0.00% 0.00% 131.11% -31.77% 0.00% -
  Horiz. % 94.04% 89.14% 0.00% 157.69% 68.23% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.20% 99.99% 100.02% 100.54% 100.00%
NOSH 173,946 173,946 173,946 172,362 172,412 172,321 171,403 0.99%
  QoQ % 0.00% 0.00% 0.92% -0.03% 0.05% 0.54% -
  Horiz. % 101.48% 101.48% 101.48% 100.56% 100.59% 100.54% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.57 % 3.02 % 4.92 % 3.69 % 3.70 % 3.76 % 6.62 % -33.72%
  QoQ % 18.21% -38.62% 33.33% -0.27% -1.60% -43.20% -
  Horiz. % 53.93% 45.62% 74.32% 55.74% 55.89% 56.80% 100.00%
ROE 3.43 % 1.81 % 1.63 % 4.73 % 3.65 % 2.47 % 1.80 % 53.64%
  QoQ % 89.50% 11.04% -65.54% 29.59% 47.77% 37.22% -
  Horiz. % 190.56% 100.56% 90.56% 262.78% 202.78% 137.22% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 161.67 100.80 54.31 204.03 151.69 102.62 53.17 109.74%
  QoQ % 60.39% 85.60% -73.38% 34.50% 47.82% 93.00% -
  Horiz. % 304.06% 189.58% 102.14% 383.73% 285.29% 193.00% 100.00%
EPS 6.21 3.28 2.93 8.34 6.44 4.56 3.52 45.95%
  QoQ % 89.33% 11.95% -64.87% 29.50% 41.23% 29.55% -
  Horiz. % 176.42% 93.18% 83.24% 236.93% 182.95% 129.55% 100.00%
DPS 2.00 1.00 0.00 4.50 1.50 1.50 0.00 -
  QoQ % 100.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 133.33% 66.67% 0.00% 300.00% 100.00% 100.00% -
NAPS 1.8100 1.8100 1.8000 1.7600 1.7600 1.7700 1.7700 1.50%
  QoQ % 0.00% 0.56% 2.27% 0.00% -0.56% 0.00% -
  Horiz. % 102.26% 102.26% 101.69% 99.44% 99.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 150.11 93.59 50.42 187.71 139.60 94.39 48.65 111.80%
  QoQ % 60.39% 85.62% -73.14% 34.46% 47.90% 94.02% -
  Horiz. % 308.55% 192.37% 103.64% 385.84% 286.95% 194.02% 100.00%
EPS 5.77 3.04 2.72 7.67 5.91 4.03 2.92 57.40%
  QoQ % 89.80% 11.76% -64.54% 29.78% 46.65% 38.01% -
  Horiz. % 197.60% 104.11% 93.15% 262.67% 202.40% 138.01% 100.00%
DPS 1.86 0.93 0.00 4.14 1.38 1.38 0.00 -
  QoQ % 100.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 134.78% 67.39% 0.00% 300.00% 100.00% 100.00% -
NAPS 1.6805 1.6805 1.6713 1.6192 1.6197 1.6281 1.6194 2.50%
  QoQ % 0.00% 0.55% 3.22% -0.03% -0.52% 0.54% -
  Horiz. % 103.77% 103.77% 103.20% 99.99% 100.02% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7250 0.7250 0.7600 0.7450 0.7900 0.8800 0.8850 -
P/RPS 0.45 0.72 1.40 0.37 0.52 0.86 1.66 -58.08%
  QoQ % -37.50% -48.57% 278.38% -28.85% -39.53% -48.19% -
  Horiz. % 27.11% 43.37% 84.34% 22.29% 31.33% 51.81% 100.00%
P/EPS 11.67 22.13 25.93 8.94 12.31 20.10 27.76 -43.85%
  QoQ % -47.27% -14.65% 190.04% -27.38% -38.76% -27.59% -
  Horiz. % 42.04% 79.72% 93.41% 32.20% 44.34% 72.41% 100.00%
EY 8.57 4.52 3.86 11.18 8.13 4.98 3.60 78.19%
  QoQ % 89.60% 17.10% -65.47% 37.52% 63.25% 38.33% -
  Horiz. % 238.06% 125.56% 107.22% 310.56% 225.83% 138.33% 100.00%
DY 2.76 1.38 0.00 6.04 1.90 1.70 0.00 -
  QoQ % 100.00% 0.00% 0.00% 217.89% 11.76% 0.00% -
  Horiz. % 162.35% 81.18% 0.00% 355.29% 111.76% 100.00% -
P/NAPS 0.40 0.40 0.42 0.42 0.45 0.50 0.50 -13.81%
  QoQ % 0.00% -4.76% 0.00% -6.67% -10.00% 0.00% -
  Horiz. % 80.00% 80.00% 84.00% 84.00% 90.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.7150 0.7600 0.7750 0.8450 0.7400 0.8400 0.8850 -
P/RPS 0.44 0.75 1.43 0.41 0.49 0.82 1.66 -58.70%
  QoQ % -41.33% -47.55% 248.78% -16.33% -40.24% -50.60% -
  Horiz. % 26.51% 45.18% 86.14% 24.70% 29.52% 49.40% 100.00%
P/EPS 11.51 23.20 26.44 10.14 11.53 19.18 27.76 -44.37%
  QoQ % -50.39% -12.25% 160.75% -12.06% -39.89% -30.91% -
  Horiz. % 41.46% 83.57% 95.24% 36.53% 41.53% 69.09% 100.00%
EY 8.69 4.31 3.78 9.86 8.68 5.21 3.60 79.85%
  QoQ % 101.62% 14.02% -61.66% 13.59% 66.60% 44.72% -
  Horiz. % 241.39% 119.72% 105.00% 273.89% 241.11% 144.72% 100.00%
DY 2.80 1.32 0.00 5.33 2.03 1.79 0.00 -
  QoQ % 112.12% 0.00% 0.00% 162.56% 13.41% 0.00% -
  Horiz. % 156.42% 73.74% 0.00% 297.77% 113.41% 100.00% -
P/NAPS 0.40 0.42 0.43 0.48 0.42 0.47 0.50 -13.81%
  QoQ % -4.76% -2.33% -10.42% 14.29% -10.64% -6.00% -
  Horiz. % 80.00% 84.00% 86.00% 96.00% 84.00% 94.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS