Highlights

[PWF] QoQ TTM Result on 2019-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -6.79%    YoY -     -5.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 355,380 361,474 371,356 350,161 354,999 351,672 353,353 0.38%
  QoQ % -1.69% -2.66% 6.05% -1.36% 0.95% -0.48% -
  Horiz. % 100.57% 102.30% 105.09% 99.10% 100.47% 99.52% 100.00%
PBT 116 8,262 20,702 17,974 17,968 22,116 16,292 -96.29%
  QoQ % -98.60% -60.09% 15.18% 0.03% -18.76% 35.75% -
  Horiz. % 0.71% 50.71% 127.07% 110.32% 110.29% 135.75% 100.00%
Tax -2,731 -2,380 -7,355 -6,357 -5,810 -8,573 -5,886 -40.04%
  QoQ % -14.75% 67.64% -15.70% -9.41% 32.23% -45.65% -
  Horiz. % 46.40% 40.43% 124.96% 108.00% 98.71% 145.65% 100.00%
NP -2,615 5,882 13,347 11,617 12,158 13,543 10,406 -
  QoQ % -144.46% -55.93% 14.89% -4.45% -10.23% 30.15% -
  Horiz. % -25.13% 56.53% 128.26% 111.64% 116.84% 130.15% 100.00%
NP to SH -2,517 6,555 14,096 12,514 13,426 13,792 10,665 -
  QoQ % -138.40% -53.50% 12.64% -6.79% -2.65% 29.32% -
  Horiz. % -23.60% 61.46% 132.17% 117.34% 125.89% 129.32% 100.00%
Tax Rate 2,354.31 % 28.81 % 35.53 % 35.37 % 32.34 % 38.76 % 36.13 % 1,515.20%
  QoQ % 8,071.85% -18.91% 0.45% 9.37% -16.56% 7.28% -
  Horiz. % 6,516.22% 79.74% 98.34% 97.90% 89.51% 107.28% 100.00%
Total Cost 357,995 355,592 358,009 338,544 342,841 338,129 342,947 2.90%
  QoQ % 0.68% -0.68% 5.75% -1.25% 1.39% -1.40% -
  Horiz. % 104.39% 103.69% 104.39% 98.72% 99.97% 98.60% 100.00%
Net Worth 304,405 309,624 314,842 314,842 313,102 303,357 303,445 0.21%
  QoQ % -1.69% -1.66% 0.00% 0.56% 3.21% -0.03% -
  Horiz. % 100.32% 102.04% 103.76% 103.76% 103.18% 99.97% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 3,478 3,478 6,064 4,324 5,170 5,170 2,584 21.88%
  QoQ % 0.00% -42.63% 40.22% -16.35% 0.00% 100.02% -
  Horiz. % 134.59% 134.59% 234.61% 167.32% 200.02% 200.02% 100.00%
Div Payout % - % 53.07 % 43.02 % 34.56 % 38.51 % 37.49 % 24.24 % -
  QoQ % 0.00% 23.36% 24.48% -10.26% 2.72% 54.66% -
  Horiz. % 0.00% 218.94% 177.48% 142.57% 158.87% 154.66% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 304,405 309,624 314,842 314,842 313,102 303,357 303,445 0.21%
  QoQ % -1.69% -1.66% 0.00% 0.56% 3.21% -0.03% -
  Horiz. % 100.32% 102.04% 103.76% 103.76% 103.18% 99.97% 100.00%
NOSH 173,946 173,946 173,946 173,946 173,946 172,362 172,412 0.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.92% -0.03% -
  Horiz. % 100.89% 100.89% 100.89% 100.89% 100.89% 99.97% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -0.74 % 1.63 % 3.59 % 3.32 % 3.42 % 3.85 % 2.94 % -
  QoQ % -145.40% -54.60% 8.13% -2.92% -11.17% 30.95% -
  Horiz. % -25.17% 55.44% 122.11% 112.93% 116.33% 130.95% 100.00%
ROE -0.83 % 2.12 % 4.48 % 3.97 % 4.29 % 4.55 % 3.51 % -
  QoQ % -139.15% -52.68% 12.85% -7.46% -5.71% 29.63% -
  Horiz. % -23.65% 60.40% 127.64% 113.11% 122.22% 129.63% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 204.30 207.81 213.49 201.30 204.09 204.03 204.95 -0.21%
  QoQ % -1.69% -2.66% 6.06% -1.37% 0.03% -0.45% -
  Horiz. % 99.68% 101.40% 104.17% 98.22% 99.58% 99.55% 100.00%
EPS -1.45 3.77 8.10 7.19 7.72 8.00 6.19 -
  QoQ % -138.46% -53.46% 12.66% -6.87% -3.50% 29.24% -
  Horiz. % -23.42% 60.90% 130.86% 116.16% 124.72% 129.24% 100.00%
DPS 2.00 2.00 3.50 2.50 3.00 3.00 1.50 21.12%
  QoQ % 0.00% -42.86% 40.00% -16.67% 0.00% 100.00% -
  Horiz. % 133.33% 133.33% 233.33% 166.67% 200.00% 200.00% 100.00%
NAPS 1.7500 1.7800 1.8100 1.8100 1.8000 1.7600 1.7600 -0.38%
  QoQ % -1.69% -1.66% 0.00% 0.56% 2.27% 0.00% -
  Horiz. % 99.43% 101.14% 102.84% 102.84% 102.27% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 204.30 207.81 213.49 201.30 204.09 202.17 203.14 0.38%
  QoQ % -1.69% -2.66% 6.06% -1.37% 0.95% -0.48% -
  Horiz. % 100.57% 102.30% 105.10% 99.09% 100.47% 99.52% 100.00%
EPS -1.45 3.77 8.10 7.19 7.72 7.93 6.13 -
  QoQ % -138.46% -53.46% 12.66% -6.87% -2.65% 29.36% -
  Horiz. % -23.65% 61.50% 132.14% 117.29% 125.94% 129.36% 100.00%
DPS 2.00 2.00 3.50 2.50 3.00 2.97 1.49 21.66%
  QoQ % 0.00% -42.86% 40.00% -16.67% 1.01% 99.33% -
  Horiz. % 134.23% 134.23% 234.90% 167.79% 201.34% 199.33% 100.00%
NAPS 1.7500 1.7800 1.8100 1.8100 1.8000 1.7440 1.7445 0.21%
  QoQ % -1.69% -1.66% 0.00% 0.56% 3.21% -0.03% -
  Horiz. % 100.32% 102.03% 103.75% 103.75% 103.18% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4200 0.7050 0.7250 0.7250 0.7600 0.7450 0.7900 -
P/RPS 0.21 0.34 0.34 0.36 0.37 0.37 0.39 -33.79%
  QoQ % -38.24% 0.00% -5.56% -2.70% 0.00% -5.13% -
  Horiz. % 53.85% 87.18% 87.18% 92.31% 94.87% 94.87% 100.00%
P/EPS -29.03 18.71 8.95 10.08 9.85 9.31 12.77 -
  QoQ % -255.16% 109.05% -11.21% 2.34% 5.80% -27.09% -
  Horiz. % -227.33% 146.52% 70.09% 78.94% 77.13% 72.91% 100.00%
EY -3.45 5.35 11.18 9.92 10.16 10.74 7.83 -
  QoQ % -164.49% -52.15% 12.70% -2.36% -5.40% 37.16% -
  Horiz. % -44.06% 68.33% 142.78% 126.69% 129.76% 137.16% 100.00%
DY 4.76 2.84 4.83 3.45 3.95 4.03 1.90 84.36%
  QoQ % 67.61% -41.20% 40.00% -12.66% -1.99% 112.11% -
  Horiz. % 250.53% 149.47% 254.21% 181.58% 207.89% 212.11% 100.00%
P/NAPS 0.24 0.40 0.40 0.40 0.42 0.42 0.45 -34.21%
  QoQ % -40.00% 0.00% 0.00% -4.76% 0.00% -6.67% -
  Horiz. % 53.33% 88.89% 88.89% 88.89% 93.33% 93.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.5100 0.6950 0.7150 0.7600 0.7750 0.8450 0.7400 -
P/RPS 0.25 0.33 0.33 0.38 0.38 0.41 0.36 -21.56%
  QoQ % -24.24% 0.00% -13.16% 0.00% -7.32% 13.89% -
  Horiz. % 69.44% 91.67% 91.67% 105.56% 105.56% 113.89% 100.00%
P/EPS -35.25 18.44 8.82 10.56 10.04 10.56 11.96 -
  QoQ % -291.16% 109.07% -16.48% 5.18% -4.92% -11.71% -
  Horiz. % -294.73% 154.18% 73.75% 88.29% 83.95% 88.29% 100.00%
EY -2.84 5.42 11.33 9.47 9.96 9.47 8.36 -
  QoQ % -152.40% -52.16% 19.64% -4.92% 5.17% 13.28% -
  Horiz. % -33.97% 64.83% 135.53% 113.28% 119.14% 113.28% 100.00%
DY 3.92 2.88 4.90 3.29 3.87 3.55 2.03 55.01%
  QoQ % 36.11% -41.22% 48.94% -14.99% 9.01% 74.88% -
  Horiz. % 193.10% 141.87% 241.38% 162.07% 190.64% 174.88% 100.00%
P/NAPS 0.29 0.39 0.40 0.42 0.43 0.48 0.42 -21.86%
  QoQ % -25.64% -2.50% -4.76% -2.33% -10.42% 14.29% -
  Horiz. % 69.05% 92.86% 95.24% 100.00% 102.38% 114.29% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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!
PARTNERS & BROKERS