Highlights

[PWF] QoQ TTM 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 -     29.32%    YoY -     -20.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 371,356 350,161 354,999 351,672 353,353 362,008 361,193 1.87%
  QoQ % 6.05% -1.36% 0.95% -0.48% -2.39% 0.23% -
  Horiz. % 102.81% 96.95% 98.29% 97.36% 97.83% 100.23% 100.00%
PBT 20,702 17,974 17,968 22,116 16,292 19,972 26,130 -14.37%
  QoQ % 15.18% 0.03% -18.76% 35.75% -18.43% -23.57% -
  Horiz. % 79.23% 68.79% 68.76% 84.64% 62.35% 76.43% 100.00%
Tax -7,355 -6,357 -5,810 -8,573 -5,886 -6,840 -8,546 -9.51%
  QoQ % -15.70% -9.41% 32.23% -45.65% 13.95% 19.96% -
  Horiz. % 86.06% 74.39% 67.99% 100.32% 68.87% 80.04% 100.00%
NP 13,347 11,617 12,158 13,543 10,406 13,132 17,584 -16.78%
  QoQ % 14.89% -4.45% -10.23% 30.15% -20.76% -25.32% -
  Horiz. % 75.90% 66.07% 69.14% 77.02% 59.18% 74.68% 100.00%
NP to SH 14,096 12,514 13,426 13,792 10,665 13,194 17,669 -13.97%
  QoQ % 12.64% -6.79% -2.65% 29.32% -19.17% -25.33% -
  Horiz. % 79.78% 70.82% 75.99% 78.06% 60.36% 74.67% 100.00%
Tax Rate 35.53 % 35.37 % 32.34 % 38.76 % 36.13 % 34.25 % 32.71 % 5.66%
  QoQ % 0.45% 9.37% -16.56% 7.28% 5.49% 4.71% -
  Horiz. % 108.62% 108.13% 98.87% 118.50% 110.46% 104.71% 100.00%
Total Cost 358,009 338,544 342,841 338,129 342,947 348,876 343,609 2.77%
  QoQ % 5.75% -1.25% 1.39% -1.40% -1.70% 1.53% -
  Horiz. % 104.19% 98.53% 99.78% 98.41% 99.81% 101.53% 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 6,064 4,324 5,170 5,170 2,584 2,617 65 1,948.10%
  QoQ % 40.22% -16.35% 0.00% 100.02% -1.25% 3,917.12% -
  Horiz. % 9,307.29% 6,637.65% 7,935.06% 7,935.06% 3,967.06% 4,017.12% 100.00%
Div Payout % 43.02 % 34.56 % 38.51 % 37.49 % 24.24 % 19.84 % 0.37 % 2,275.32%
  QoQ % 24.48% -10.26% 2.72% 54.66% 22.18% 5,262.16% -
  Horiz. % 11,627.03% 9,340.54% 10,408.11% 10,132.43% 6,551.35% 5,362.16% 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 3.59 % 3.32 % 3.42 % 3.85 % 2.94 % 3.63 % 4.87 % -18.38%
  QoQ % 8.13% -2.92% -11.17% 30.95% -19.01% -25.46% -
  Horiz. % 73.72% 68.17% 70.23% 79.06% 60.37% 74.54% 100.00%
ROE 4.48 % 3.97 % 4.29 % 4.55 % 3.51 % 4.33 % 5.82 % -15.99%
  QoQ % 12.85% -7.46% -5.71% 29.63% -18.94% -25.60% -
  Horiz. % 76.98% 68.21% 73.71% 78.18% 60.31% 74.40% 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 213.49 201.30 204.09 204.03 204.95 210.08 210.73 0.87%
  QoQ % 6.06% -1.37% 0.03% -0.45% -2.44% -0.31% -
  Horiz. % 101.31% 95.53% 96.85% 96.82% 97.26% 99.69% 100.00%
EPS 8.10 7.19 7.72 8.00 6.19 7.66 10.31 -14.84%
  QoQ % 12.66% -6.87% -3.50% 29.24% -19.19% -25.70% -
  Horiz. % 78.56% 69.74% 74.88% 77.59% 60.04% 74.30% 100.00%
DPS 3.50 2.50 3.00 3.00 1.50 1.52 0.04 1,865.58%
  QoQ % 40.00% -16.67% 0.00% 100.00% -1.32% 3,700.00% -
  Horiz. % 8,750.00% 6,250.00% 7,500.00% 7,500.00% 3,750.00% 3,800.00% 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 - 173,946
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 213.49 201.30 204.09 202.17 203.14 208.12 207.65 1.86%
  QoQ % 6.06% -1.37% 0.95% -0.48% -2.39% 0.23% -
  Horiz. % 102.81% 96.94% 98.29% 97.36% 97.83% 100.23% 100.00%
EPS 8.10 7.19 7.72 7.93 6.13 7.59 10.16 -14.01%
  QoQ % 12.66% -6.87% -2.65% 29.36% -19.24% -25.30% -
  Horiz. % 79.72% 70.77% 75.98% 78.05% 60.33% 74.70% 100.00%
DPS 3.50 2.50 3.00 2.97 1.49 1.50 0.04 1,865.58%
  QoQ % 40.00% -16.67% 1.01% 99.33% -0.67% 3,650.00% -
  Horiz. % 8,750.00% 6,250.00% 7,500.00% 7,425.00% 3,725.00% 3,750.00% 100.00%
NAPS 1.8100 1.8100 1.8000 1.7440 1.7445 1.7535 1.7441 2.50%
  QoQ % 0.00% 0.56% 3.21% -0.03% -0.51% 0.54% -
  Horiz. % 103.78% 103.78% 103.21% 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 0.34 0.36 0.37 0.37 0.39 0.42 0.42 -13.13%
  QoQ % -5.56% -2.70% 0.00% -5.13% -7.14% 0.00% -
  Horiz. % 80.95% 85.71% 88.10% 88.10% 92.86% 100.00% 100.00%
P/EPS 8.95 10.08 9.85 9.31 12.77 11.49 8.59 2.77%
  QoQ % -11.21% 2.34% 5.80% -27.09% 11.14% 33.76% -
  Horiz. % 104.19% 117.35% 114.67% 108.38% 148.66% 133.76% 100.00%
EY 11.18 9.92 10.16 10.74 7.83 8.70 11.65 -2.71%
  QoQ % 12.70% -2.36% -5.40% 37.16% -10.00% -25.32% -
  Horiz. % 95.97% 85.15% 87.21% 92.19% 67.21% 74.68% 100.00%
DY 4.83 3.45 3.95 4.03 1.90 1.73 0.04 2,335.89%
  QoQ % 40.00% -12.66% -1.99% 112.11% 9.83% 4,225.00% -
  Horiz. % 12,075.00% 8,625.00% 9,875.00% 10,075.00% 4,750.00% 4,325.00% 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 0.33 0.38 0.38 0.41 0.36 0.40 0.42 -14.84%
  QoQ % -13.16% 0.00% -7.32% 13.89% -10.00% -4.76% -
  Horiz. % 78.57% 90.48% 90.48% 97.62% 85.71% 95.24% 100.00%
P/EPS 8.82 10.56 10.04 10.56 11.96 10.97 8.59 1.78%
  QoQ % -16.48% 5.18% -4.92% -11.71% 9.02% 27.71% -
  Horiz. % 102.68% 122.93% 116.88% 122.93% 139.23% 127.71% 100.00%
EY 11.33 9.47 9.96 9.47 8.36 9.12 11.65 -1.84%
  QoQ % 19.64% -4.92% 5.17% 13.28% -8.33% -21.72% -
  Horiz. % 97.25% 81.29% 85.49% 81.29% 71.76% 78.28% 100.00%
DY 4.90 3.29 3.87 3.55 2.03 1.81 0.04 2,359.35%
  QoQ % 48.94% -14.99% 9.01% 74.88% 12.15% 4,425.00% -
  Horiz. % 12,250.00% 8,225.00% 9,675.00% 8,875.00% 5,075.00% 4,525.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers