Highlights

[PWF] QoQ Quarter Result on 2018-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     132.94%    YoY -     -41.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 90,135 84,696 85,706 91,135 91,816 93,351 84,891 4.07%
  QoQ % 6.42% -1.18% -5.96% -0.74% -1.64% 9.97% -
  Horiz. % 106.18% 99.77% 100.96% 107.36% 108.16% 109.97% 100.00%
PBT 7,757 4,674 2,092 7,593 1,933 8,354 8,250 -4.01%
  QoQ % 65.96% 123.42% -72.45% 292.81% -76.86% 1.26% -
  Horiz. % 94.02% 56.65% 25.36% 92.04% 23.43% 101.26% 100.00%
Tax -4,453 -1,654 -907 -1,559 -1,766 -2,608 -2,613 42.53%
  QoQ % -169.23% -82.36% 41.82% 11.72% 32.29% 0.19% -
  Horiz. % 170.42% 63.30% 34.71% 59.66% 67.59% 99.81% 100.00%
NP 3,304 3,020 1,185 6,034 167 5,746 5,637 -29.89%
  QoQ % 9.40% 154.85% -80.36% 3,513.17% -97.09% 1.93% -
  Horiz. % 58.61% 53.57% 21.02% 107.04% 2.96% 101.93% 100.00%
NP to SH 3,294 3,522 1,512 5,464 167 6,051 5,987 -32.78%
  QoQ % -6.47% 132.94% -72.33% 3,171.86% -97.24% 1.07% -
  Horiz. % 55.02% 58.83% 25.25% 91.26% 2.79% 101.07% 100.00%
Tax Rate 57.41 % 35.39 % 43.36 % 20.53 % 91.36 % 31.22 % 31.67 % 48.51%
  QoQ % 62.22% -18.38% 111.20% -77.53% 192.63% -1.42% -
  Horiz. % 181.28% 111.75% 136.91% 64.82% 288.47% 98.58% 100.00%
Total Cost 86,831 81,676 84,521 85,101 91,649 87,605 79,254 6.26%
  QoQ % 6.31% -3.37% -0.68% -7.14% 4.62% 10.54% -
  Horiz. % 109.56% 103.06% 106.65% 107.38% 115.64% 110.54% 100.00%
Net Worth 303,357 303,445 305,008 303,383 296,568 243,018 239,154 17.13%
  QoQ % -0.03% -0.51% 0.54% 2.30% 22.04% 1.62% -
  Horiz. % 126.85% 126.88% 127.54% 126.86% 124.01% 101.62% 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 2,585 - 2,584 - - 32 32 1,733.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.25% -
  Horiz. % 7,945.88% 0.00% 7,943.99% 0.00% 0.00% 100.25% 100.00%
Div Payout % 78.49 % - % 170.95 % - % - % 0.54 % 0.54 % 2,639.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,535.18% 0.00% 31,657.41% 0.00% 0.00% 100.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 303,357 303,445 305,008 303,383 296,568 243,018 239,154 17.13%
  QoQ % -0.03% -0.51% 0.54% 2.30% 22.04% 1.62% -
  Horiz. % 126.85% 126.88% 127.54% 126.86% 124.01% 101.62% 100.00%
NOSH 172,362 172,412 172,321 171,403 168,505 163,099 162,690 3.91%
  QoQ % -0.03% 0.05% 0.54% 1.72% 3.31% 0.25% -
  Horiz. % 105.94% 105.98% 105.92% 105.36% 103.57% 100.25% 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 3.67 % 3.57 % 1.38 % 6.62 % 0.18 % 6.16 % 6.64 % -32.58%
  QoQ % 2.80% 158.70% -79.15% 3,577.78% -97.08% -7.23% -
  Horiz. % 55.27% 53.77% 20.78% 99.70% 2.71% 92.77% 100.00%
ROE 1.09 % 1.16 % 0.50 % 1.80 % 0.06 % 2.49 % 2.50 % -42.41%
  QoQ % -6.03% 132.00% -72.22% 2,900.00% -97.59% -0.40% -
  Horiz. % 43.60% 46.40% 20.00% 72.00% 2.40% 99.60% 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 52.29 49.12 49.74 53.17 54.49 57.24 52.18 0.14%
  QoQ % 6.45% -1.25% -6.45% -2.42% -4.80% 9.70% -
  Horiz. % 100.21% 94.14% 95.32% 101.90% 104.43% 109.70% 100.00%
EPS 1.91 2.04 0.88 3.52 0.81 3.71 3.68 -35.34%
  QoQ % -6.37% 131.82% -75.00% 334.57% -78.17% 0.82% -
  Horiz. % 51.90% 55.43% 23.91% 95.65% 22.01% 100.82% 100.00%
DPS 1.50 0.00 1.50 0.00 0.00 0.02 0.02 1,664.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,500.00% 0.00% 7,500.00% 0.00% 0.00% 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 - 172,460
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.82 48.69 49.27 52.39 52.78 53.67 48.80 4.07%
  QoQ % 6.43% -1.18% -5.96% -0.74% -1.66% 9.98% -
  Horiz. % 106.19% 99.77% 100.96% 107.36% 108.16% 109.98% 100.00%
EPS 1.89 2.02 0.87 3.14 0.10 3.48 3.44 -32.85%
  QoQ % -6.44% 132.18% -72.29% 3,040.00% -97.13% 1.16% -
  Horiz. % 54.94% 58.72% 25.29% 91.28% 2.91% 101.16% 100.00%
DPS 1.49 0.00 1.49 0.00 0.00 0.02 0.02 1,656.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,450.00% 0.00% 7,450.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7440 1.7445 1.7535 1.7441 1.7049 1.3971 1.3749 17.13%
  QoQ % -0.03% -0.51% 0.54% 2.30% 22.03% 1.61% -
  Horiz. % 126.85% 126.88% 127.54% 126.85% 124.00% 101.61% 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 1.42 1.61 1.77 1.66 1.85 1.92 2.01 -20.63%
  QoQ % -11.80% -9.04% 6.63% -10.27% -3.65% -4.48% -
  Horiz. % 70.65% 80.10% 88.06% 82.59% 92.04% 95.52% 100.00%
P/EPS 38.98 38.67 100.29 27.76 1,019.10 29.65 28.53 23.06%
  QoQ % 0.80% -61.44% 261.28% -97.28% 3,337.10% 3.93% -
  Horiz. % 136.63% 135.54% 351.52% 97.30% 3,572.03% 103.93% 100.00%
EY 2.57 2.59 1.00 3.60 0.10 3.37 3.50 -18.56%
  QoQ % -0.77% 159.00% -72.22% 3,500.00% -97.03% -3.71% -
  Horiz. % 73.43% 74.00% 28.57% 102.86% 2.86% 96.29% 100.00%
DY 2.01 0.00 1.70 0.00 0.00 0.02 0.02 2,043.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,050.00% 0.00% 8,500.00% 0.00% 0.00% 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 1.62 1.51 1.69 1.66 1.89 1.80 2.15 -17.15%
  QoQ % 7.28% -10.65% 1.81% -12.17% 5.00% -16.28% -
  Horiz. % 75.35% 70.23% 78.60% 77.21% 87.91% 83.72% 100.00%
P/EPS 44.22 36.23 95.73 27.76 1,039.28 27.76 30.43 28.21%
  QoQ % 22.05% -62.15% 244.85% -97.33% 3,643.80% -8.77% -
  Horiz. % 145.32% 119.06% 314.59% 91.23% 3,415.31% 91.23% 100.00%
EY 2.26 2.76 1.04 3.60 0.10 3.60 3.29 -22.09%
  QoQ % -18.12% 165.38% -71.11% 3,500.00% -97.22% 9.42% -
  Horiz. % 68.69% 83.89% 31.61% 109.42% 3.04% 109.42% 100.00%
DY 1.78 0.00 1.79 0.00 0.00 0.02 0.02 1,877.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,900.00% 0.00% 8,950.00% 0.00% 0.00% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers