Highlights

[PWF] QoQ TTM Result on 2017-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -8.78%    YoY -     33.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 353,353 362,008 361,193 353,760 339,755 336,319 326,511 5.40%
  QoQ % -2.39% 0.23% 2.10% 4.12% 1.02% 3.00% -
  Horiz. % 108.22% 110.87% 110.62% 108.35% 104.06% 103.00% 100.00%
PBT 16,292 19,972 26,130 25,542 27,266 25,067 21,898 -17.88%
  QoQ % -18.43% -23.57% 2.30% -6.32% 8.77% 14.47% -
  Horiz. % 74.40% 91.20% 119.33% 116.64% 124.51% 114.47% 100.00%
Tax -5,886 -6,840 -8,546 -8,950 -9,013 -8,777 -7,295 -13.32%
  QoQ % 13.95% 19.96% 4.51% 0.70% -2.69% -20.32% -
  Horiz. % 80.69% 93.76% 117.15% 122.69% 123.55% 120.32% 100.00%
NP 10,406 13,132 17,584 16,592 18,253 16,290 14,603 -20.20%
  QoQ % -20.76% -25.32% 5.98% -9.10% 12.05% 11.55% -
  Horiz. % 71.26% 89.93% 120.41% 113.62% 124.99% 111.55% 100.00%
NP to SH 10,665 13,194 17,669 17,247 18,908 16,640 14,603 -18.89%
  QoQ % -19.17% -25.33% 2.45% -8.78% 13.63% 13.95% -
  Horiz. % 73.03% 90.35% 121.00% 118.11% 129.48% 113.95% 100.00%
Tax Rate 36.13 % 34.25 % 32.71 % 35.04 % 33.06 % 35.01 % 33.31 % 5.56%
  QoQ % 5.49% 4.71% -6.65% 5.99% -5.57% 5.10% -
  Horiz. % 108.47% 102.82% 98.20% 105.19% 99.25% 105.10% 100.00%
Total Cost 342,947 348,876 343,609 337,168 321,502 320,029 311,908 6.52%
  QoQ % -1.70% 1.53% 1.91% 4.87% 0.46% 2.60% -
  Horiz. % 109.95% 111.85% 110.16% 108.10% 103.08% 102.60% 100.00%
Net Worth 303,445 305,008 303,383 296,568 243,018 239,154 163,701 50.84%
  QoQ % -0.51% 0.54% 2.30% 22.04% 1.62% 46.09% -
  Horiz. % 185.37% 186.32% 185.33% 181.16% 148.45% 146.09% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,584 2,617 65 65 3,216 6,310 3,166 -12.65%
  QoQ % -1.25% 3,917.12% 0.00% -97.97% -49.03% 99.28% -
  Horiz. % 81.62% 82.65% 2.06% 2.06% 101.58% 199.28% 100.00%
Div Payout % 24.24 % 19.84 % 0.37 % 0.38 % 17.01 % 37.92 % 21.69 % 7.68%
  QoQ % 22.18% 5,262.16% -2.63% -97.77% -55.14% 74.83% -
  Horiz. % 111.76% 91.47% 1.71% 1.75% 78.42% 174.83% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 303,445 305,008 303,383 296,568 243,018 239,154 163,701 50.84%
  QoQ % -0.51% 0.54% 2.30% 22.04% 1.62% 46.09% -
  Horiz. % 185.37% 186.32% 185.33% 181.16% 148.45% 146.09% 100.00%
NOSH 172,412 172,321 171,403 168,505 163,099 162,690 163,701 3.51%
  QoQ % 0.05% 0.54% 1.72% 3.31% 0.25% -0.62% -
  Horiz. % 105.32% 105.27% 104.70% 102.93% 99.63% 99.38% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.94 % 3.63 % 4.87 % 4.69 % 5.37 % 4.84 % 4.47 % -24.35%
  QoQ % -19.01% -25.46% 3.84% -12.66% 10.95% 8.28% -
  Horiz. % 65.77% 81.21% 108.95% 104.92% 120.13% 108.28% 100.00%
ROE 3.51 % 4.33 % 5.82 % 5.82 % 7.78 % 6.96 % 8.92 % -46.27%
  QoQ % -18.94% -25.60% 0.00% -25.19% 11.78% -21.97% -
  Horiz. % 39.35% 48.54% 65.25% 65.25% 87.22% 78.03% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 204.95 210.08 210.73 209.94 208.31 206.72 199.46 1.82%
  QoQ % -2.44% -0.31% 0.38% 0.78% 0.77% 3.64% -
  Horiz. % 102.75% 105.32% 105.65% 105.25% 104.44% 103.64% 100.00%
EPS 6.19 7.66 10.31 10.24 11.59 10.23 8.92 -21.60%
  QoQ % -19.19% -25.70% 0.68% -11.65% 13.29% 14.69% -
  Horiz. % 69.39% 85.87% 115.58% 114.80% 129.93% 114.69% 100.00%
DPS 1.50 1.52 0.04 0.04 1.97 3.88 1.93 -15.45%
  QoQ % -1.32% 3,700.00% 0.00% -97.97% -49.23% 101.04% -
  Horiz. % 77.72% 78.76% 2.07% 2.07% 102.07% 201.04% 100.00%
NAPS 1.7600 1.7700 1.7700 1.7600 1.4900 1.4700 1.0000 45.72%
  QoQ % -0.56% 0.00% 0.57% 18.12% 1.36% 47.00% -
  Horiz. % 176.00% 177.00% 177.00% 176.00% 149.00% 147.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,986
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 203.09 208.07 207.60 203.33 195.28 193.30 187.66 5.40%
  QoQ % -2.39% 0.23% 2.10% 4.12% 1.02% 3.01% -
  Horiz. % 108.22% 110.88% 110.63% 108.35% 104.06% 103.01% 100.00%
EPS 6.13 7.58 10.16 9.91 10.87 9.56 8.39 -18.86%
  QoQ % -19.13% -25.39% 2.52% -8.83% 13.70% 13.95% -
  Horiz. % 73.06% 90.35% 121.10% 118.12% 129.56% 113.95% 100.00%
DPS 1.49 1.50 0.04 0.04 1.85 3.63 1.82 -12.48%
  QoQ % -0.67% 3,650.00% 0.00% -97.84% -49.04% 99.45% -
  Horiz. % 81.87% 82.42% 2.20% 2.20% 101.65% 199.45% 100.00%
NAPS 1.7441 1.7531 1.7437 1.7046 1.3968 1.3746 0.9409 50.84%
  QoQ % -0.51% 0.54% 2.29% 22.04% 1.62% 46.09% -
  Horiz. % 185.37% 186.32% 185.32% 181.17% 148.45% 146.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7900 0.8800 0.8850 1.0100 1.1000 1.0500 0.8750 -
P/RPS 0.39 0.42 0.42 0.48 0.53 0.51 0.44 -7.72%
  QoQ % -7.14% 0.00% -12.50% -9.43% 3.92% 15.91% -
  Horiz. % 88.64% 95.45% 95.45% 109.09% 120.45% 115.91% 100.00%
P/EPS 12.77 11.49 8.59 9.87 9.49 10.27 9.81 19.20%
  QoQ % 11.14% 33.76% -12.97% 4.00% -7.59% 4.69% -
  Horiz. % 130.17% 117.13% 87.56% 100.61% 96.74% 104.69% 100.00%
EY 7.83 8.70 11.65 10.13 10.54 9.74 10.19 -16.09%
  QoQ % -10.00% -25.32% 15.00% -3.89% 8.21% -4.42% -
  Horiz. % 76.84% 85.38% 114.33% 99.41% 103.43% 95.58% 100.00%
DY 1.90 1.73 0.04 0.04 1.79 3.69 2.21 -9.58%
  QoQ % 9.83% 4,225.00% 0.00% -97.77% -51.49% 66.97% -
  Horiz. % 85.97% 78.28% 1.81% 1.81% 81.00% 166.97% 100.00%
P/NAPS 0.45 0.50 0.50 0.57 0.74 0.71 0.88 -36.03%
  QoQ % -10.00% 0.00% -12.28% -22.97% 4.23% -19.32% -
  Horiz. % 51.14% 56.82% 56.82% 64.77% 84.09% 80.68% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 29/05/17 -
Price 0.7400 0.8400 0.8850 1.0300 1.0300 1.1200 0.8500 -
P/RPS 0.36 0.40 0.42 0.49 0.49 0.54 0.43 -11.16%
  QoQ % -10.00% -4.76% -14.29% 0.00% -9.26% 25.58% -
  Horiz. % 83.72% 93.02% 97.67% 113.95% 113.95% 125.58% 100.00%
P/EPS 11.96 10.97 8.59 10.06 8.88 10.95 9.53 16.33%
  QoQ % 9.02% 27.71% -14.61% 13.29% -18.90% 14.90% -
  Horiz. % 125.50% 115.11% 90.14% 105.56% 93.18% 114.90% 100.00%
EY 8.36 9.12 11.65 9.94 11.26 9.13 10.49 -14.03%
  QoQ % -8.33% -21.72% 17.20% -11.72% 23.33% -12.96% -
  Horiz. % 79.69% 86.94% 111.06% 94.76% 107.34% 87.04% 100.00%
DY 2.03 1.81 0.04 0.04 1.91 3.46 2.28 -7.44%
  QoQ % 12.15% 4,425.00% 0.00% -97.91% -44.80% 51.75% -
  Horiz. % 89.04% 79.39% 1.75% 1.75% 83.77% 151.75% 100.00%
P/NAPS 0.42 0.47 0.50 0.59 0.69 0.76 0.85 -37.47%
  QoQ % -10.64% -6.00% -15.25% -14.49% -9.21% -10.59% -
  Horiz. % 49.41% 55.29% 58.82% 69.41% 81.18% 89.41% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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