Highlights

[PWF] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -67.07%    YoY -     0.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 351,672 261,537 176,841 91,135 353,760 261,944 168,593 63.04%
  QoQ % 34.46% 47.89% 94.04% -74.24% 35.05% 55.37% -
  Horiz. % 208.59% 155.13% 104.89% 54.06% 209.83% 155.37% 100.00%
PBT 22,116 14,359 9,685 7,593 25,542 23,609 15,255 28.01%
  QoQ % 54.02% 48.26% 27.55% -70.27% 8.19% 54.76% -
  Horiz. % 144.98% 94.13% 63.49% 49.77% 167.43% 154.76% 100.00%
Tax -9,143 -4,690 -3,036 -1,559 -8,950 -7,184 -4,576 58.44%
  QoQ % -94.95% -54.48% -94.74% 82.58% -24.58% -56.99% -
  Horiz. % 199.80% 102.49% 66.35% 34.07% 195.59% 156.99% 100.00%
NP 12,973 9,669 6,649 6,034 16,592 16,425 10,679 13.81%
  QoQ % 34.17% 45.42% 10.19% -63.63% 1.02% 53.81% -
  Horiz. % 121.48% 90.54% 62.26% 56.50% 155.37% 153.81% 100.00%
NP to SH 14,362 11,068 7,546 5,464 16,592 17,080 11,029 19.19%
  QoQ % 29.76% 46.67% 38.10% -67.07% -2.86% 54.86% -
  Horiz. % 130.22% 100.35% 68.42% 49.54% 150.44% 154.86% 100.00%
Tax Rate 41.34 % 32.66 % 31.35 % 20.53 % 35.04 % 30.43 % 30.00 % 23.76%
  QoQ % 26.58% 4.18% 52.70% -41.41% 15.15% 1.43% -
  Horiz. % 137.80% 108.87% 104.50% 68.43% 116.80% 101.43% 100.00%
Total Cost 338,699 251,868 170,192 85,101 337,168 245,519 157,914 66.08%
  QoQ % 34.47% 47.99% 99.99% -74.76% 37.33% 55.48% -
  Horiz. % 214.48% 159.50% 107.78% 53.89% 213.51% 155.48% 100.00%
Net Worth 303,357 303,445 305,008 303,383 296,568 243,300 240,187 16.79%
  QoQ % -0.03% -0.51% 0.54% 2.30% 21.89% 1.30% -
  Horiz. % 126.30% 126.34% 126.99% 126.31% 123.47% 101.30% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,756 2,586 2,584 - 3,370 32 32 3,695.53%
  QoQ % 199.91% 0.05% 0.00% 0.00% 10,219.69% -0.06% -
  Horiz. % 23,735.51% 7,914.13% 7,909.96% 0.00% 10,313.05% 99.94% 100.00%
Div Payout % 54.01 % 23.37 % 34.25 % - % 20.31 % 0.19 % 0.30 % 3,058.35%
  QoQ % 131.11% -31.77% 0.00% 0.00% 10,589.47% -36.67% -
  Horiz. % 18,003.33% 7,790.00% 11,416.67% 0.00% 6,770.00% 63.33% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/19 30/09/17 30/06/17 CAGR
Net Worth 303,357 303,445 305,008 303,383 296,568 243,300 240,187 16.79%
  QoQ % -0.03% -0.51% 0.54% 2.30% 21.89% 1.30% -
  Horiz. % 126.30% 126.34% 126.99% 126.31% 123.47% 101.30% 100.00%
NOSH 172,362 172,412 172,321 171,403 168,505 163,288 163,392 3.62%
  QoQ % -0.03% 0.05% 0.54% 1.72% 3.19% -0.06% -
  Horiz. % 105.49% 105.52% 105.46% 104.90% 103.13% 99.94% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.69 % 3.70 % 3.76 % 6.62 % 4.69 % 6.27 % 6.33 % -30.15%
  QoQ % -0.27% -1.60% -43.20% 41.15% -25.20% -0.95% -
  Horiz. % 58.29% 58.45% 59.40% 104.58% 74.09% 99.05% 100.00%
ROE 4.73 % 3.65 % 2.47 % 1.80 % 5.59 % 7.02 % 4.59 % 2.02%
  QoQ % 29.59% 47.77% 37.22% -67.80% -20.37% 52.94% -
  Horiz. % 103.05% 79.52% 53.81% 39.22% 121.79% 152.94% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 204.03 151.69 102.62 53.17 209.94 160.42 103.18 57.35%
  QoQ % 34.50% 47.82% 93.00% -74.67% 30.87% 55.48% -
  Horiz. % 197.74% 147.01% 99.46% 51.53% 203.47% 155.48% 100.00%
EPS 8.34 6.44 4.56 3.52 10.81 10.46 6.75 15.10%
  QoQ % 29.50% 41.23% 29.55% -67.44% 3.35% 54.96% -
  Horiz. % 123.56% 95.41% 67.56% 52.15% 160.15% 154.96% 100.00%
DPS 4.50 1.50 1.50 0.00 2.00 0.02 0.02 3,563.00%
  QoQ % 200.00% 0.00% 0.00% 0.00% 9,900.00% 0.00% -
  Horiz. % 22,500.00% 7,500.00% 7,500.00% 0.00% 10,000.00% 100.00% 100.00%
NAPS 1.7600 1.7600 1.7700 1.7700 1.7600 1.4900 1.4700 12.72%
  QoQ % 0.00% -0.56% 0.00% 0.57% 18.12% 1.36% -
  Horiz. % 119.73% 119.73% 120.41% 120.41% 119.73% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 202.17 150.36 101.66 52.39 203.37 150.59 96.92 63.04%
  QoQ % 34.46% 47.90% 94.04% -74.24% 35.05% 55.38% -
  Horiz. % 208.59% 155.14% 104.89% 54.05% 209.83% 155.38% 100.00%
EPS 8.26 6.36 4.34 3.14 9.54 9.82 6.34 19.23%
  QoQ % 29.87% 46.54% 38.22% -67.09% -2.85% 54.89% -
  Horiz. % 130.28% 100.32% 68.45% 49.53% 150.47% 154.89% 100.00%
DPS 4.46 1.49 1.49 0.00 1.94 0.02 0.02 3,541.32%
  QoQ % 199.33% 0.00% 0.00% 0.00% 9,600.00% 0.00% -
  Horiz. % 22,300.00% 7,450.00% 7,450.00% 0.00% 9,700.00% 100.00% 100.00%
NAPS 1.7440 1.7445 1.7535 1.7441 1.7049 1.3987 1.3808 16.80%
  QoQ % -0.03% -0.51% 0.54% 2.30% 21.89% 1.30% -
  Horiz. % 126.30% 126.34% 126.99% 126.31% 123.47% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7450 0.7900 0.8800 0.8850 1.0100 1.1000 1.0500 -
P/RPS 0.37 0.52 0.86 1.66 0.48 0.69 1.02 -49.04%
  QoQ % -28.85% -39.53% -48.19% 245.83% -30.43% -32.35% -
  Horiz. % 36.27% 50.98% 84.31% 162.75% 47.06% 67.65% 100.00%
P/EPS 8.94 12.31 20.10 27.76 10.26 10.52 15.56 -30.82%
  QoQ % -27.38% -38.76% -27.59% 170.57% -2.47% -32.39% -
  Horiz. % 57.46% 79.11% 129.18% 178.41% 65.94% 67.61% 100.00%
EY 11.18 8.13 4.98 3.60 9.75 9.51 6.43 44.45%
  QoQ % 37.52% 63.25% 38.33% -63.08% 2.52% 47.90% -
  Horiz. % 173.87% 126.44% 77.45% 55.99% 151.63% 147.90% 100.00%
DY 6.04 1.90 1.70 0.00 1.98 0.02 0.02 4,354.72%
  QoQ % 217.89% 11.76% 0.00% 0.00% 9,800.00% 0.00% -
  Horiz. % 30,200.00% 9,500.00% 8,500.00% 0.00% 9,900.00% 100.00% 100.00%
P/NAPS 0.42 0.45 0.50 0.50 0.57 0.74 0.71 -29.46%
  QoQ % -6.67% -10.00% 0.00% -12.28% -22.97% 4.23% -
  Horiz. % 59.15% 63.38% 70.42% 70.42% 80.28% 104.23% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.8450 0.7400 0.8400 0.8850 1.0300 1.0300 1.1200 -
P/RPS 0.41 0.49 0.82 1.66 0.49 0.64 1.09 -47.80%
  QoQ % -16.33% -40.24% -50.60% 238.78% -23.44% -41.28% -
  Horiz. % 37.61% 44.95% 75.23% 152.29% 44.95% 58.72% 100.00%
P/EPS 10.14 11.53 19.18 27.76 10.46 9.85 16.59 -27.91%
  QoQ % -12.06% -39.89% -30.91% 165.39% 6.19% -40.63% -
  Horiz. % 61.12% 69.50% 115.61% 167.33% 63.05% 59.37% 100.00%
EY 9.86 8.68 5.21 3.60 9.56 10.16 6.03 38.67%
  QoQ % 13.59% 66.60% 44.72% -62.34% -5.91% 68.49% -
  Horiz. % 163.52% 143.95% 86.40% 59.70% 158.54% 168.49% 100.00%
DY 5.33 2.03 1.79 0.00 1.94 0.02 0.02 3,999.33%
  QoQ % 162.56% 13.41% 0.00% 0.00% 9,600.00% 0.00% -
  Horiz. % 26,650.00% 10,150.00% 8,950.00% 0.00% 9,700.00% 100.00% 100.00%
P/NAPS 0.48 0.42 0.47 0.50 0.59 0.69 0.76 -26.33%
  QoQ % 14.29% -10.64% -6.00% -15.25% -14.49% -9.21% -
  Horiz. % 63.16% 55.26% 61.84% 65.79% 77.63% 90.79% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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