Highlights

[PWF] QoQ Quarter Result on 2017-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     1.07%    YoY -     59.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 85,706 91,135 91,816 93,351 84,891 83,702 77,594 6.87%
  QoQ % -5.96% -0.74% -1.64% 9.97% 1.42% 7.87% -
  Horiz. % 110.45% 117.45% 118.33% 120.31% 109.40% 107.87% 100.00%
PBT 2,092 7,593 1,933 8,354 8,250 7,382 3,657 -31.16%
  QoQ % -72.45% 292.81% -76.86% 1.26% 11.76% 101.86% -
  Horiz. % 57.21% 207.63% 52.86% 228.44% 225.59% 201.86% 100.00%
Tax -907 -1,559 -1,766 -2,608 -2,613 -1,963 -1,829 -37.43%
  QoQ % 41.82% 11.72% 32.29% 0.19% -33.11% -7.33% -
  Horiz. % 49.59% 85.24% 96.56% 142.59% 142.86% 107.33% 100.00%
NP 1,185 6,034 167 5,746 5,637 5,419 1,828 -25.16%
  QoQ % -80.36% 3,513.17% -97.09% 1.93% 4.02% 196.44% -
  Horiz. % 64.82% 330.09% 9.14% 314.33% 308.37% 296.44% 100.00%
NP to SH 1,512 5,464 167 6,051 5,987 5,419 1,828 -11.92%
  QoQ % -72.33% 3,171.86% -97.24% 1.07% 10.48% 196.44% -
  Horiz. % 82.71% 298.91% 9.14% 331.02% 327.52% 296.44% 100.00%
Tax Rate 43.36 % 20.53 % 91.36 % 31.22 % 31.67 % 26.59 % 50.01 % -9.10%
  QoQ % 111.20% -77.53% 192.63% -1.42% 19.10% -46.83% -
  Horiz. % 86.70% 41.05% 182.68% 62.43% 63.33% 53.17% 100.00%
Total Cost 84,521 85,101 91,649 87,605 79,254 78,283 75,766 7.58%
  QoQ % -0.68% -7.14% 4.62% 10.54% 1.24% 3.32% -
  Horiz. % 111.56% 112.32% 120.96% 115.63% 104.60% 103.32% 100.00%
Net Worth 305,008 303,383 296,568 243,018 239,154 163,701 225,348 22.43%
  QoQ % 0.54% 2.30% 22.04% 1.62% 46.09% -27.36% -
  Horiz. % 135.35% 134.63% 131.60% 107.84% 106.13% 72.64% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,584 - - 32 32 - 3,151 -12.41%
  QoQ % 0.00% 0.00% 0.00% 0.25% 0.00% 0.00% -
  Horiz. % 82.01% 0.00% 0.00% 1.03% 1.03% 0.00% 100.00%
Div Payout % 170.95 % - % - % 0.54 % 0.54 % - % 172.41 % -0.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.15% 0.00% 0.00% 0.31% 0.31% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 305,008 303,383 296,568 243,018 239,154 163,701 225,348 22.43%
  QoQ % 0.54% 2.30% 22.04% 1.62% 46.09% -27.36% -
  Horiz. % 135.35% 134.63% 131.60% 107.84% 106.13% 72.64% 100.00%
NOSH 172,321 171,403 168,505 163,099 162,690 163,701 157,586 6.16%
  QoQ % 0.54% 1.72% 3.31% 0.25% -0.62% 3.88% -
  Horiz. % 109.35% 108.77% 106.93% 103.50% 103.24% 103.88% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.38 % 6.62 % 0.18 % 6.16 % 6.64 % 6.47 % 2.36 % -30.14%
  QoQ % -79.15% 3,577.78% -97.08% -7.23% 2.63% 174.15% -
  Horiz. % 58.47% 280.51% 7.63% 261.02% 281.36% 274.15% 100.00%
ROE 0.50 % 1.80 % 0.06 % 2.49 % 2.50 % 3.31 % 0.81 % -27.57%
  QoQ % -72.22% 2,900.00% -97.59% -0.40% -24.47% 308.64% -
  Horiz. % 61.73% 222.22% 7.41% 307.41% 308.64% 408.64% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.74 53.17 54.49 57.24 52.18 51.13 49.24 0.68%
  QoQ % -6.45% -2.42% -4.80% 9.70% 2.05% 3.84% -
  Horiz. % 101.02% 107.98% 110.66% 116.25% 105.97% 103.84% 100.00%
EPS 0.88 3.52 0.81 3.71 3.68 3.31 1.16 -16.86%
  QoQ % -75.00% 334.57% -78.17% 0.82% 11.18% 185.34% -
  Horiz. % 75.86% 303.45% 69.83% 319.83% 317.24% 285.34% 100.00%
DPS 1.50 0.00 0.00 0.02 0.02 0.00 2.00 -17.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 1.00% 1.00% 0.00% 100.00%
NAPS 1.7700 1.7700 1.7600 1.4900 1.4700 1.0000 1.4300 15.33%
  QoQ % 0.00% 0.57% 18.12% 1.36% 47.00% -30.07% -
  Horiz. % 123.78% 123.78% 123.08% 104.20% 102.80% 69.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.27 52.39 52.78 53.67 48.80 48.12 44.61 6.87%
  QoQ % -5.96% -0.74% -1.66% 9.98% 1.41% 7.87% -
  Horiz. % 110.45% 117.44% 118.31% 120.31% 109.39% 107.87% 100.00%
EPS 0.87 3.14 0.10 3.48 3.44 3.12 1.05 -11.81%
  QoQ % -72.29% 3,040.00% -97.13% 1.16% 10.26% 197.14% -
  Horiz. % 82.86% 299.05% 9.52% 331.43% 327.62% 297.14% 100.00%
DPS 1.49 0.00 0.00 0.02 0.02 0.00 1.81 -12.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.32% 0.00% 0.00% 1.10% 1.10% 0.00% 100.00%
NAPS 1.7535 1.7441 1.7049 1.3971 1.3749 0.9411 1.2955 22.43%
  QoQ % 0.54% 2.30% 22.03% 1.61% 46.09% -27.36% -
  Horiz. % 135.35% 134.63% 131.60% 107.84% 106.13% 72.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.8800 0.8850 1.0100 1.1000 1.0500 0.8750 0.7250 -
P/RPS 1.77 1.66 1.85 1.92 2.01 1.71 1.47 13.22%
  QoQ % 6.63% -10.27% -3.65% -4.48% 17.54% 16.33% -
  Horiz. % 120.41% 112.93% 125.85% 130.61% 136.73% 116.33% 100.00%
P/EPS 100.29 27.76 1,019.10 29.65 28.53 26.43 62.50 37.18%
  QoQ % 261.28% -97.28% 3,337.10% 3.93% 7.95% -57.71% -
  Horiz. % 160.46% 44.42% 1,630.56% 47.44% 45.65% 42.29% 100.00%
EY 1.00 3.60 0.10 3.37 3.50 3.78 1.60 -26.96%
  QoQ % -72.22% 3,500.00% -97.03% -3.71% -7.41% 136.25% -
  Horiz. % 62.50% 225.00% 6.25% 210.62% 218.75% 236.25% 100.00%
DY 1.70 0.00 0.00 0.02 0.02 0.00 2.76 -27.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.59% 0.00% 0.00% 0.72% 0.72% 0.00% 100.00%
P/NAPS 0.50 0.50 0.57 0.74 0.71 0.88 0.51 -1.32%
  QoQ % 0.00% -12.28% -22.97% 4.23% -19.32% 72.55% -
  Horiz. % 98.04% 98.04% 111.76% 145.10% 139.22% 172.55% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 28/02/17 -
Price 0.8400 0.8850 1.0300 1.0300 1.1200 0.8500 0.8750 -
P/RPS 1.69 1.66 1.89 1.80 2.15 1.66 1.78 -3.41%
  QoQ % 1.81% -12.17% 5.00% -16.28% 29.52% -6.74% -
  Horiz. % 94.94% 93.26% 106.18% 101.12% 120.79% 93.26% 100.00%
P/EPS 95.73 27.76 1,039.28 27.76 30.43 25.68 75.43 17.27%
  QoQ % 244.85% -97.33% 3,643.80% -8.77% 18.50% -65.96% -
  Horiz. % 126.91% 36.80% 1,377.81% 36.80% 40.34% 34.04% 100.00%
EY 1.04 3.60 0.10 3.60 3.29 3.89 1.33 -15.16%
  QoQ % -71.11% 3,500.00% -97.22% 9.42% -15.42% 192.48% -
  Horiz. % 78.20% 270.68% 7.52% 270.68% 247.37% 292.48% 100.00%
DY 1.79 0.00 0.00 0.02 0.02 0.00 2.29 -15.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.17% 0.00% 0.00% 0.87% 0.87% 0.00% 100.00%
P/NAPS 0.47 0.50 0.59 0.69 0.76 0.85 0.61 -16.00%
  QoQ % -6.00% -15.25% -14.49% -9.21% -10.59% 39.34% -
  Horiz. % 77.05% 81.97% 96.72% 113.11% 124.59% 139.34% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers