Highlights

[PWF] QoQ Cumulative Quarter Result on 2019-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -39.32%    YoY -     -54.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 153,598 88,368 361,474 281,221 175,330 94,462 351,672 -42.46%
  QoQ % 73.82% -75.55% 28.54% 60.40% 85.61% -73.14% -
  Horiz. % 43.68% 25.13% 102.79% 79.97% 49.86% 26.86% 100.00%
PBT -8,592 -4,701 8,262 12,945 5,543 3,445 22,116 -
  QoQ % -82.77% -156.90% -36.18% 133.54% 60.90% -84.42% -
  Horiz. % -38.85% -21.26% 37.36% 58.53% 25.06% 15.58% 100.00%
Tax -22 853 -2,380 -2,902 -250 1,204 -9,143 -98.21%
  QoQ % -102.58% 135.84% 17.99% -1,060.80% -120.76% 113.17% -
  Horiz. % 0.24% -9.33% 26.03% 31.74% 2.73% -13.17% 100.00%
NP -8,614 -3,848 5,882 10,043 5,293 4,649 12,973 -
  QoQ % -123.86% -165.42% -41.43% 89.74% 13.85% -64.16% -
  Horiz. % -66.40% -29.66% 45.34% 77.41% 40.80% 35.84% 100.00%
NP to SH -8,711 -3,974 6,555 10,802 5,698 5,098 14,362 -
  QoQ % -119.20% -160.63% -39.32% 89.58% 11.77% -64.50% -
  Horiz. % -60.65% -27.67% 45.64% 75.21% 39.67% 35.50% 100.00%
Tax Rate - % - % 28.81 % 22.42 % 4.51 % -34.95 % 41.34 % -
  QoQ % 0.00% 0.00% 28.50% 397.12% 112.90% -184.54% -
  Horiz. % 0.00% 0.00% 69.69% 54.23% 10.91% -84.54% 100.00%
Total Cost 162,212 92,216 355,592 271,178 170,037 89,813 338,699 -38.81%
  QoQ % 75.90% -74.07% 31.13% 59.48% 89.32% -73.48% -
  Horiz. % 47.89% 27.23% 104.99% 80.06% 50.20% 26.52% 100.00%
Net Worth 299,909 304,405 309,624 314,842 314,842 313,102 303,357 -0.76%
  QoQ % -1.48% -1.69% -1.66% 0.00% 0.56% 3.21% -
  Horiz. % 98.86% 100.35% 102.07% 103.79% 103.79% 103.21% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,478 3,478 1,739 - 7,756 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 44.85% 44.85% 22.43% 0.00% 100.00%
Div Payout % - % - % 53.07 % 32.21 % 30.53 % - % 54.01 % -
  QoQ % 0.00% 0.00% 64.76% 5.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.26% 59.64% 56.53% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 299,909 304,405 309,624 314,842 314,842 313,102 303,357 -0.76%
  QoQ % -1.48% -1.69% -1.66% 0.00% 0.56% 3.21% -
  Horiz. % 98.86% 100.35% 102.07% 103.79% 103.79% 103.21% 100.00%
NOSH 172,362 173,946 173,946 173,946 173,946 173,946 172,362 -
  QoQ % -0.91% 0.00% 0.00% 0.00% 0.00% 0.92% -
  Horiz. % 100.00% 100.92% 100.92% 100.92% 100.92% 100.92% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -5.61 % -4.35 % 1.63 % 3.57 % 3.02 % 4.92 % 3.69 % -
  QoQ % -28.97% -366.87% -54.34% 18.21% -38.62% 33.33% -
  Horiz. % -152.03% -117.89% 44.17% 96.75% 81.84% 133.33% 100.00%
ROE -2.90 % -1.31 % 2.12 % 3.43 % 1.81 % 1.63 % 4.73 % -
  QoQ % -121.37% -161.79% -38.19% 89.50% 11.04% -65.54% -
  Horiz. % -61.31% -27.70% 44.82% 72.52% 38.27% 34.46% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 89.11 50.80 207.81 161.67 100.80 54.31 204.03 -42.46%
  QoQ % 75.41% -75.55% 28.54% 60.39% 85.60% -73.38% -
  Horiz. % 43.67% 24.90% 101.85% 79.24% 49.40% 26.62% 100.00%
EPS -5.05 -2.28 3.77 6.21 3.28 2.93 8.34 -
  QoQ % -121.49% -160.48% -39.29% 89.33% 11.95% -64.87% -
  Horiz. % -60.55% -27.34% 45.20% 74.46% 39.33% 35.13% 100.00%
DPS 0.00 0.00 2.00 2.00 1.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 44.44% 44.44% 22.22% 0.00% 100.00%
NAPS 1.7400 1.7500 1.7800 1.8100 1.8100 1.8000 1.7600 -0.76%
  QoQ % -0.57% -1.69% -1.66% 0.00% 0.56% 2.27% -
  Horiz. % 98.86% 99.43% 101.14% 102.84% 102.84% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 88.30 50.80 207.81 161.67 100.80 54.31 202.17 -42.46%
  QoQ % 73.82% -75.55% 28.54% 60.39% 85.60% -73.14% -
  Horiz. % 43.68% 25.13% 102.79% 79.97% 49.86% 26.86% 100.00%
EPS -5.01 -2.28 3.77 6.21 3.28 2.93 8.26 -
  QoQ % -119.74% -160.48% -39.29% 89.33% 11.95% -64.53% -
  Horiz. % -60.65% -27.60% 45.64% 75.18% 39.71% 35.47% 100.00%
DPS 0.00 0.00 2.00 2.00 1.00 0.00 4.46 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 44.84% 44.84% 22.42% 0.00% 100.00%
NAPS 1.7242 1.7500 1.7800 1.8100 1.8100 1.8000 1.7440 -0.76%
  QoQ % -1.47% -1.69% -1.66% 0.00% 0.56% 3.21% -
  Horiz. % 98.86% 100.34% 102.06% 103.78% 103.78% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5100 0.4200 0.7050 0.7250 0.7250 0.7600 0.7450 -
P/RPS 0.57 0.83 0.34 0.45 0.72 1.40 0.37 33.42%
  QoQ % -31.33% 144.12% -24.44% -37.50% -48.57% 278.38% -
  Horiz. % 154.05% 224.32% 91.89% 121.62% 194.59% 378.38% 100.00%
P/EPS -10.09 -18.38 18.71 11.67 22.13 25.93 8.94 -
  QoQ % 45.10% -198.24% 60.33% -47.27% -14.65% 190.04% -
  Horiz. % -112.86% -205.59% 209.28% 130.54% 247.54% 290.04% 100.00%
EY -9.91 -5.44 5.35 8.57 4.52 3.86 11.18 -
  QoQ % -82.17% -201.68% -37.57% 89.60% 17.10% -65.47% -
  Horiz. % -88.64% -48.66% 47.85% 76.65% 40.43% 34.53% 100.00%
DY 0.00 0.00 2.84 2.76 1.38 0.00 6.04 -
  QoQ % 0.00% 0.00% 2.90% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 47.02% 45.70% 22.85% 0.00% 100.00%
P/NAPS 0.29 0.24 0.40 0.40 0.40 0.42 0.42 -21.90%
  QoQ % 20.83% -40.00% 0.00% 0.00% -4.76% 0.00% -
  Horiz. % 69.05% 57.14% 95.24% 95.24% 95.24% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.4800 0.5100 0.6950 0.7150 0.7600 0.7750 0.8450 -
P/RPS 0.54 1.00 0.33 0.44 0.75 1.43 0.41 20.17%
  QoQ % -46.00% 203.03% -25.00% -41.33% -47.55% 248.78% -
  Horiz. % 131.71% 243.90% 80.49% 107.32% 182.93% 348.78% 100.00%
P/EPS -9.50 -22.32 18.44 11.51 23.20 26.44 10.14 -
  QoQ % 57.44% -221.04% 60.21% -50.39% -12.25% 160.75% -
  Horiz. % -93.69% -220.12% 181.85% 113.51% 228.80% 260.75% 100.00%
EY -10.53 -4.48 5.42 8.69 4.31 3.78 9.86 -
  QoQ % -135.04% -182.66% -37.63% 101.62% 14.02% -61.66% -
  Horiz. % -106.80% -45.44% 54.97% 88.13% 43.71% 38.34% 100.00%
DY 0.00 0.00 2.88 2.80 1.32 0.00 5.33 -
  QoQ % 0.00% 0.00% 2.86% 112.12% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 54.03% 52.53% 24.77% 0.00% 100.00%
P/NAPS 0.28 0.29 0.39 0.40 0.42 0.43 0.48 -30.21%
  QoQ % -3.45% -25.64% -2.50% -4.76% -2.33% -10.42% -
  Horiz. % 58.33% 60.42% 81.25% 83.33% 87.50% 89.58% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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