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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 80,868 94,462 90,135 84,696 85,706 91,135 91,816 -8.14%
  QoQ % -14.39% 4.80% 6.42% -1.18% -5.96% -0.74% -
  Horiz. % 88.08% 102.88% 98.17% 92.25% 93.35% 99.26% 100.00%
PBT 2,098 3,445 7,757 4,674 2,092 7,593 1,933 5.63%
  QoQ % -39.10% -55.59% 65.96% 123.42% -72.45% 292.81% -
  Horiz. % 108.54% 178.22% 401.29% 241.80% 108.23% 392.81% 100.00%
Tax -1,454 1,204 -4,453 -1,654 -907 -1,559 -1,766 -12.19%
  QoQ % -220.76% 127.04% -169.23% -82.36% 41.82% 11.72% -
  Horiz. % 82.33% -68.18% 252.15% 93.66% 51.36% 88.28% 100.00%
NP 644 4,649 3,304 3,020 1,185 6,034 167 146.52%
  QoQ % -86.15% 40.71% 9.40% 154.85% -80.36% 3,513.17% -
  Horiz. % 385.63% 2,783.83% 1,978.44% 1,808.38% 709.58% 3,613.17% 100.00%
NP to SH 600 5,098 3,294 3,522 1,512 5,464 167 135.13%
  QoQ % -88.23% 54.77% -6.47% 132.94% -72.33% 3,171.86% -
  Horiz. % 359.28% 3,052.69% 1,972.46% 2,108.98% 905.39% 3,271.86% 100.00%
Tax Rate 69.30 % -34.95 % 57.41 % 35.39 % 43.36 % 20.53 % 91.36 % -16.87%
  QoQ % 298.28% -160.88% 62.22% -18.38% 111.20% -77.53% -
  Horiz. % 75.85% -38.26% 62.84% 38.74% 47.46% 22.47% 100.00%
Total Cost 80,224 89,813 86,831 81,676 84,521 85,101 91,649 -8.52%
  QoQ % -10.68% 3.43% 6.31% -3.37% -0.68% -7.14% -
  Horiz. % 87.53% 98.00% 94.74% 89.12% 92.22% 92.86% 100.00%
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.08%
  QoQ % 0.56% 3.21% -0.03% -0.51% 0.54% 2.30% -
  Horiz. % 106.16% 105.58% 102.29% 102.32% 102.85% 102.30% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,739 - 2,585 - 2,584 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.30% 0.00% 100.02% 0.00% 100.00% - -
Div Payout % 289.91 % - % 78.49 % - % 170.95 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.59% 0.00% 45.91% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,842 313,102 303,357 303,445 305,008 303,383 296,568 4.08%
  QoQ % 0.56% 3.21% -0.03% -0.51% 0.54% 2.30% -
  Horiz. % 106.16% 105.58% 102.29% 102.32% 102.85% 102.30% 100.00%
NOSH 173,946 173,946 172,362 172,412 172,321 171,403 168,505 2.15%
  QoQ % 0.00% 0.92% -0.03% 0.05% 0.54% 1.72% -
  Horiz. % 103.23% 103.23% 102.29% 102.32% 102.26% 101.72% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.80 % 4.92 % 3.67 % 3.57 % 1.38 % 6.62 % 0.18 % 171.06%
  QoQ % -83.74% 34.06% 2.80% 158.70% -79.15% 3,577.78% -
  Horiz. % 444.44% 2,733.33% 2,038.89% 1,983.33% 766.67% 3,677.78% 100.00%
ROE 0.19 % 1.63 % 1.09 % 1.16 % 0.50 % 1.80 % 0.06 % 116.10%
  QoQ % -88.34% 49.54% -6.03% 132.00% -72.22% 2,900.00% -
  Horiz. % 316.67% 2,716.67% 1,816.67% 1,933.33% 833.33% 3,000.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.49 54.31 52.29 49.12 49.74 53.17 54.49 -10.07%
  QoQ % -14.40% 3.86% 6.45% -1.25% -6.45% -2.42% -
  Horiz. % 85.32% 99.67% 95.96% 90.14% 91.28% 97.58% 100.00%
EPS 0.34 2.93 1.91 2.04 0.88 3.52 0.81 -44.03%
  QoQ % -88.40% 53.40% -6.37% 131.82% -75.00% 334.57% -
  Horiz. % 41.98% 361.73% 235.80% 251.85% 108.64% 434.57% 100.00%
DPS 1.00 0.00 1.50 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 100.00% 0.00% 100.00% - -
NAPS 1.8100 1.8000 1.7600 1.7600 1.7700 1.7700 1.7600 1.89%
  QoQ % 0.56% 2.27% 0.00% -0.56% 0.00% 0.57% -
  Horiz. % 102.84% 102.27% 100.00% 100.00% 100.57% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.49 54.31 51.82 48.69 49.27 52.39 52.78 -8.13%
  QoQ % -14.40% 4.81% 6.43% -1.18% -5.96% -0.74% -
  Horiz. % 88.08% 102.90% 98.18% 92.25% 93.35% 99.26% 100.00%
EPS 0.34 2.93 1.89 2.02 0.87 3.14 0.10 126.62%
  QoQ % -88.40% 55.03% -6.44% 132.18% -72.29% 3,040.00% -
  Horiz. % 340.00% 2,930.00% 1,890.00% 2,020.00% 870.00% 3,140.00% 100.00%
DPS 1.00 0.00 1.49 0.00 1.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.11% 0.00% 100.00% 0.00% 100.00% - -
NAPS 1.8100 1.8000 1.7440 1.7445 1.7535 1.7441 1.7049 4.08%
  QoQ % 0.56% 3.21% -0.03% -0.51% 0.54% 2.30% -
  Horiz. % 106.16% 105.58% 102.29% 102.32% 102.85% 102.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7250 0.7600 0.7450 0.7900 0.8800 0.8850 1.0100 -
P/RPS 1.56 1.40 1.42 1.61 1.77 1.66 1.85 -10.77%
  QoQ % 11.43% -1.41% -11.80% -9.04% 6.63% -10.27% -
  Horiz. % 84.32% 75.68% 76.76% 87.03% 95.68% 89.73% 100.00%
P/EPS 210.18 25.93 38.98 38.67 100.29 27.76 1,019.10 -65.19%
  QoQ % 710.57% -33.48% 0.80% -61.44% 261.28% -97.28% -
  Horiz. % 20.62% 2.54% 3.82% 3.79% 9.84% 2.72% 100.00%
EY 0.48 3.86 2.57 2.59 1.00 3.60 0.10 185.37%
  QoQ % -87.56% 50.19% -0.77% 159.00% -72.22% 3,500.00% -
  Horiz. % 480.00% 3,860.00% 2,570.00% 2,590.00% 1,000.00% 3,600.00% 100.00%
DY 1.38 0.00 2.01 0.00 1.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.18% 0.00% 118.24% 0.00% 100.00% - -
P/NAPS 0.40 0.42 0.42 0.45 0.50 0.50 0.57 -21.08%
  QoQ % -4.76% 0.00% -6.67% -10.00% 0.00% -12.28% -
  Horiz. % 70.18% 73.68% 73.68% 78.95% 87.72% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.7600 0.7750 0.8450 0.7400 0.8400 0.8850 1.0300 -
P/RPS 1.63 1.43 1.62 1.51 1.69 1.66 1.89 -9.42%
  QoQ % 13.99% -11.73% 7.28% -10.65% 1.81% -12.17% -
  Horiz. % 86.24% 75.66% 85.71% 79.89% 89.42% 87.83% 100.00%
P/EPS 220.33 26.44 44.22 36.23 95.73 27.76 1,039.28 -64.55%
  QoQ % 733.32% -40.21% 22.05% -62.15% 244.85% -97.33% -
  Horiz. % 21.20% 2.54% 4.25% 3.49% 9.21% 2.67% 100.00%
EY 0.45 3.78 2.26 2.76 1.04 3.60 0.10 173.32%
  QoQ % -88.10% 67.26% -18.12% 165.38% -71.11% 3,500.00% -
  Horiz. % 450.00% 3,780.00% 2,260.00% 2,760.00% 1,040.00% 3,600.00% 100.00%
DY 1.32 0.00 1.78 0.00 1.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.74% 0.00% 99.44% 0.00% 100.00% - -
P/NAPS 0.42 0.43 0.48 0.42 0.47 0.50 0.59 -20.32%
  QoQ % -2.33% -10.42% 14.29% -10.64% -6.00% -15.25% -
  Horiz. % 71.19% 72.88% 81.36% 71.19% 79.66% 84.75% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

554  214  591  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 KANGER 0.1750.00 
 MAHSING 1.03+0.05 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.085+0.005 
 VIVOCOM 0.0450.00 
 SUPERMX 9.75+0.54 
 ESCERAM 0.640.00 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS