Highlights

[PWF] QoQ Quarter Result on 2018-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -6.47%    YoY -     1,872.46%
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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers