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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 105,891 80,868 94,462 90,135 84,696 85,706 91,135 10.51%
  QoQ % 30.94% -14.39% 4.80% 6.42% -1.18% -5.96% -
  Horiz. % 116.19% 88.73% 103.65% 98.90% 92.93% 94.04% 100.00%
PBT 7,402 2,098 3,445 7,757 4,674 2,092 7,593 -1.68%
  QoQ % 252.81% -39.10% -55.59% 65.96% 123.42% -72.45% -
  Horiz. % 97.48% 27.63% 45.37% 102.16% 61.56% 27.55% 100.00%
Tax -2,652 -1,454 1,204 -4,453 -1,654 -907 -1,559 42.46%
  QoQ % -82.39% -220.76% 127.04% -169.23% -82.36% 41.82% -
  Horiz. % 170.11% 93.26% -77.23% 285.63% 106.09% 58.18% 100.00%
NP 4,750 644 4,649 3,304 3,020 1,185 6,034 -14.73%
  QoQ % 637.58% -86.15% 40.71% 9.40% 154.85% -80.36% -
  Horiz. % 78.72% 10.67% 77.05% 54.76% 50.05% 19.64% 100.00%
NP to SH 5,104 600 5,098 3,294 3,522 1,512 5,464 -4.44%
  QoQ % 750.67% -88.23% 54.77% -6.47% 132.94% -72.33% -
  Horiz. % 93.41% 10.98% 93.30% 60.29% 64.46% 27.67% 100.00%
Tax Rate 35.83 % 69.30 % -34.95 % 57.41 % 35.39 % 43.36 % 20.53 % 44.91%
  QoQ % -48.30% 298.28% -160.88% 62.22% -18.38% 111.20% -
  Horiz. % 174.53% 337.55% -170.24% 279.64% 172.38% 211.20% 100.00%
Total Cost 101,141 80,224 89,813 86,831 81,676 84,521 85,101 12.19%
  QoQ % 26.07% -10.68% 3.43% 6.31% -3.37% -0.68% -
  Horiz. % 118.85% 94.27% 105.54% 102.03% 95.98% 99.32% 100.00%
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.20% 99.99% 100.02% 100.54% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,739 1,739 - 2,585 - 2,584 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.30% 67.30% 0.00% 100.02% 0.00% 100.00% -
Div Payout % 34.08 % 289.91 % - % 78.49 % - % 170.95 % - % -
  QoQ % -88.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.94% 169.59% 0.00% 45.91% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 314,842 314,842 313,102 303,357 303,445 305,008 303,383 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.20% 99.99% 100.02% 100.54% 100.00%
NOSH 173,946 173,946 173,946 172,362 172,412 172,321 171,403 0.99%
  QoQ % 0.00% 0.00% 0.92% -0.03% 0.05% 0.54% -
  Horiz. % 101.48% 101.48% 101.48% 100.56% 100.59% 100.54% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.49 % 0.80 % 4.92 % 3.67 % 3.57 % 1.38 % 6.62 % -22.79%
  QoQ % 461.25% -83.74% 34.06% 2.80% 158.70% -79.15% -
  Horiz. % 67.82% 12.08% 74.32% 55.44% 53.93% 20.85% 100.00%
ROE 1.62 % 0.19 % 1.63 % 1.09 % 1.16 % 0.50 % 1.80 % -6.78%
  QoQ % 752.63% -88.34% 49.54% -6.03% 132.00% -72.22% -
  Horiz. % 90.00% 10.56% 90.56% 60.56% 64.44% 27.78% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 60.88 46.49 54.31 52.29 49.12 49.74 53.17 9.44%
  QoQ % 30.95% -14.40% 3.86% 6.45% -1.25% -6.45% -
  Horiz. % 114.50% 87.44% 102.14% 98.34% 92.38% 93.55% 100.00%
EPS 2.93 0.34 2.93 1.91 2.04 0.88 3.52 -11.50%
  QoQ % 761.76% -88.40% 53.40% -6.37% 131.82% -75.00% -
  Horiz. % 83.24% 9.66% 83.24% 54.26% 57.95% 25.00% 100.00%
DPS 1.00 1.00 0.00 1.50 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.8100 1.8100 1.8000 1.7600 1.7600 1.7700 1.7700 1.50%
  QoQ % 0.00% 0.56% 2.27% 0.00% -0.56% 0.00% -
  Horiz. % 102.26% 102.26% 101.69% 99.44% 99.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 56.52 43.17 50.42 48.11 45.21 45.75 48.65 10.50%
  QoQ % 30.92% -14.38% 4.80% 6.41% -1.18% -5.96% -
  Horiz. % 116.18% 88.74% 103.64% 98.89% 92.93% 94.04% 100.00%
EPS 2.72 0.32 2.72 1.76 1.88 0.81 2.92 -4.62%
  QoQ % 750.00% -88.24% 54.55% -6.38% 132.10% -72.26% -
  Horiz. % 93.15% 10.96% 93.15% 60.27% 64.38% 27.74% 100.00%
DPS 0.93 0.93 0.00 1.38 0.00 1.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.39% 67.39% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.6805 1.6805 1.6713 1.6192 1.6197 1.6281 1.6194 2.50%
  QoQ % 0.00% 0.55% 3.22% -0.03% -0.52% 0.54% -
  Horiz. % 103.77% 103.77% 103.20% 99.99% 100.02% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7250 0.7250 0.7600 0.7450 0.7900 0.8800 0.8850 -
P/RPS 1.19 1.56 1.40 1.42 1.61 1.77 1.66 -19.88%
  QoQ % -23.72% 11.43% -1.41% -11.80% -9.04% 6.63% -
  Horiz. % 71.69% 93.98% 84.34% 85.54% 96.99% 106.63% 100.00%
P/EPS 24.71 210.18 25.93 38.98 38.67 100.29 27.76 -7.46%
  QoQ % -88.24% 710.57% -33.48% 0.80% -61.44% 261.28% -
  Horiz. % 89.01% 757.13% 93.41% 140.42% 139.30% 361.28% 100.00%
EY 4.05 0.48 3.86 2.57 2.59 1.00 3.60 8.16%
  QoQ % 743.75% -87.56% 50.19% -0.77% 159.00% -72.22% -
  Horiz. % 112.50% 13.33% 107.22% 71.39% 71.94% 27.78% 100.00%
DY 1.38 1.38 0.00 2.01 0.00 1.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.18% 81.18% 0.00% 118.24% 0.00% 100.00% -
P/NAPS 0.40 0.40 0.42 0.42 0.45 0.50 0.50 -13.81%
  QoQ % 0.00% -4.76% 0.00% -6.67% -10.00% 0.00% -
  Horiz. % 80.00% 80.00% 84.00% 84.00% 90.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.7150 0.7600 0.7750 0.8450 0.7400 0.8400 0.8850 -
P/RPS 1.17 1.63 1.43 1.62 1.51 1.69 1.66 -20.78%
  QoQ % -28.22% 13.99% -11.73% 7.28% -10.65% 1.81% -
  Horiz. % 70.48% 98.19% 86.14% 97.59% 90.96% 101.81% 100.00%
P/EPS 24.37 220.33 26.44 44.22 36.23 95.73 27.76 -8.31%
  QoQ % -88.94% 733.32% -40.21% 22.05% -62.15% 244.85% -
  Horiz. % 87.79% 793.70% 95.24% 159.29% 130.51% 344.85% 100.00%
EY 4.10 0.45 3.78 2.26 2.76 1.04 3.60 9.05%
  QoQ % 811.11% -88.10% 67.26% -18.12% 165.38% -71.11% -
  Horiz. % 113.89% 12.50% 105.00% 62.78% 76.67% 28.89% 100.00%
DY 1.40 1.32 0.00 1.78 0.00 1.79 0.00 -
  QoQ % 6.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.21% 73.74% 0.00% 99.44% 0.00% 100.00% -
P/NAPS 0.40 0.42 0.43 0.48 0.42 0.47 0.50 -13.81%
  QoQ % -4.76% -2.33% -10.42% 14.29% -10.64% -6.00% -
  Horiz. % 80.00% 84.00% 86.00% 96.00% 84.00% 94.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS