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 - 173,946
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 203.14 208.12 207.65 203.37 195.32 193.35 187.71 5.40%
  QoQ % -2.39% 0.23% 2.10% 4.12% 1.02% 3.00% -
  Horiz. % 108.22% 110.87% 110.62% 108.34% 104.05% 103.00% 100.00%
EPS 6.13 7.59 10.16 9.92 10.87 9.57 8.40 -18.93%
  QoQ % -19.24% -25.30% 2.42% -8.74% 13.58% 13.93% -
  Horiz. % 72.98% 90.36% 120.95% 118.10% 129.40% 113.93% 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 1.7445 1.7535 1.7441 1.7049 1.3971 1.3749 0.9411 50.84%
  QoQ % -0.51% 0.54% 2.30% 22.03% 1.61% 46.09% -
  Horiz. % 185.37% 186.32% 185.33% 181.16% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers