Highlights

[PWF] QoQ TTM Result on 2018-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     2.45%    YoY -     21.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 351,672 353,353 362,008 361,193 353,760 339,755 336,319 3.01%
  QoQ % -0.48% -2.39% 0.23% 2.10% 4.12% 1.02% -
  Horiz. % 104.57% 105.06% 107.64% 107.40% 105.19% 101.02% 100.00%
PBT 22,116 16,292 19,972 26,130 25,542 27,266 25,067 -7.99%
  QoQ % 35.75% -18.43% -23.57% 2.30% -6.32% 8.77% -
  Horiz. % 88.23% 64.99% 79.67% 104.24% 101.89% 108.77% 100.00%
Tax -8,573 -5,886 -6,840 -8,546 -8,950 -9,013 -8,777 -1.55%
  QoQ % -45.65% 13.95% 19.96% 4.51% 0.70% -2.69% -
  Horiz. % 97.68% 67.06% 77.93% 97.37% 101.97% 102.69% 100.00%
NP 13,543 10,406 13,132 17,584 16,592 18,253 16,290 -11.55%
  QoQ % 30.15% -20.76% -25.32% 5.98% -9.10% 12.05% -
  Horiz. % 83.14% 63.88% 80.61% 107.94% 101.85% 112.05% 100.00%
NP to SH 13,792 10,665 13,194 17,669 17,247 18,908 16,640 -11.73%
  QoQ % 29.32% -19.17% -25.33% 2.45% -8.78% 13.63% -
  Horiz. % 82.88% 64.09% 79.29% 106.18% 103.65% 113.63% 100.00%
Tax Rate 38.76 % 36.13 % 34.25 % 32.71 % 35.04 % 33.06 % 35.01 % 7.00%
  QoQ % 7.28% 5.49% 4.71% -6.65% 5.99% -5.57% -
  Horiz. % 110.71% 103.20% 97.83% 93.43% 100.09% 94.43% 100.00%
Total Cost 338,129 342,947 348,876 343,609 337,168 321,502 320,029 3.73%
  QoQ % -1.40% -1.70% 1.53% 1.91% 4.87% 0.46% -
  Horiz. % 105.66% 107.16% 109.01% 107.37% 105.36% 100.46% 100.00%
Net Worth 303,357 303,445 305,008 303,383 296,568 243,018 239,154 17.13%
  QoQ % -0.03% -0.51% 0.54% 2.30% 22.04% 1.62% -
  Horiz. % 126.85% 126.88% 127.54% 126.86% 124.01% 101.62% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,170 2,584 2,617 65 65 3,216 6,310 -12.41%
  QoQ % 100.02% -1.25% 3,917.12% 0.00% -97.97% -49.03% -
  Horiz. % 81.93% 40.96% 41.48% 1.03% 1.03% 50.97% 100.00%
Div Payout % 37.49 % 24.24 % 19.84 % 0.37 % 0.38 % 17.01 % 37.92 % -0.76%
  QoQ % 54.66% 22.18% 5,262.16% -2.63% -97.77% -55.14% -
  Horiz. % 98.87% 63.92% 52.32% 0.98% 1.00% 44.86% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 303,357 303,445 305,008 303,383 296,568 243,018 239,154 17.13%
  QoQ % -0.03% -0.51% 0.54% 2.30% 22.04% 1.62% -
  Horiz. % 126.85% 126.88% 127.54% 126.86% 124.01% 101.62% 100.00%
NOSH 172,362 172,412 172,321 171,403 168,505 163,099 162,690 3.91%
  QoQ % -0.03% 0.05% 0.54% 1.72% 3.31% 0.25% -
  Horiz. % 105.94% 105.98% 105.92% 105.36% 103.57% 100.25% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.85 % 2.94 % 3.63 % 4.87 % 4.69 % 5.37 % 4.84 % -14.11%
  QoQ % 30.95% -19.01% -25.46% 3.84% -12.66% 10.95% -
  Horiz. % 79.55% 60.74% 75.00% 100.62% 96.90% 110.95% 100.00%
ROE 4.55 % 3.51 % 4.33 % 5.82 % 5.82 % 7.78 % 6.96 % -24.62%
  QoQ % 29.63% -18.94% -25.60% 0.00% -25.19% 11.78% -
  Horiz. % 65.37% 50.43% 62.21% 83.62% 83.62% 111.78% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 204.03 204.95 210.08 210.73 209.94 208.31 206.72 -0.87%
  QoQ % -0.45% -2.44% -0.31% 0.38% 0.78% 0.77% -
  Horiz. % 98.70% 99.14% 101.63% 101.94% 101.56% 100.77% 100.00%
EPS 8.00 6.19 7.66 10.31 10.24 11.59 10.23 -15.08%
  QoQ % 29.24% -19.19% -25.70% 0.68% -11.65% 13.29% -
  Horiz. % 78.20% 60.51% 74.88% 100.78% 100.10% 113.29% 100.00%
DPS 3.00 1.50 1.52 0.04 0.04 1.97 3.88 -15.72%
  QoQ % 100.00% -1.32% 3,700.00% 0.00% -97.97% -49.23% -
  Horiz. % 77.32% 38.66% 39.18% 1.03% 1.03% 50.77% 100.00%
NAPS 1.7600 1.7600 1.7700 1.7700 1.7600 1.4900 1.4700 12.72%
  QoQ % 0.00% -0.56% 0.00% 0.57% 18.12% 1.36% -
  Horiz. % 119.73% 119.73% 120.41% 120.41% 119.73% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 202.17 203.14 208.12 207.65 203.37 195.32 193.35 3.01%
  QoQ % -0.48% -2.39% 0.23% 2.10% 4.12% 1.02% -
  Horiz. % 104.56% 105.06% 107.64% 107.40% 105.18% 101.02% 100.00%
EPS 7.93 6.13 7.59 10.16 9.92 10.87 9.57 -11.75%
  QoQ % 29.36% -19.24% -25.30% 2.42% -8.74% 13.58% -
  Horiz. % 82.86% 64.05% 79.31% 106.17% 103.66% 113.58% 100.00%
DPS 2.97 1.49 1.50 0.04 0.04 1.85 3.63 -12.49%
  QoQ % 99.33% -0.67% 3,650.00% 0.00% -97.84% -49.04% -
  Horiz. % 81.82% 41.05% 41.32% 1.10% 1.10% 50.96% 100.00%
NAPS 1.7440 1.7445 1.7535 1.7441 1.7049 1.3971 1.3749 17.13%
  QoQ % -0.03% -0.51% 0.54% 2.30% 22.03% 1.61% -
  Horiz. % 126.85% 126.88% 127.54% 126.85% 124.00% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7450 0.7900 0.8800 0.8850 1.0100 1.1000 1.0500 -
P/RPS 0.37 0.39 0.42 0.42 0.48 0.53 0.51 -19.21%
  QoQ % -5.13% -7.14% 0.00% -12.50% -9.43% 3.92% -
  Horiz. % 72.55% 76.47% 82.35% 82.35% 94.12% 103.92% 100.00%
P/EPS 9.31 12.77 11.49 8.59 9.87 9.49 10.27 -6.32%
  QoQ % -27.09% 11.14% 33.76% -12.97% 4.00% -7.59% -
  Horiz. % 90.65% 124.34% 111.88% 83.64% 96.11% 92.41% 100.00%
EY 10.74 7.83 8.70 11.65 10.13 10.54 9.74 6.71%
  QoQ % 37.16% -10.00% -25.32% 15.00% -3.89% 8.21% -
  Horiz. % 110.27% 80.39% 89.32% 119.61% 104.00% 108.21% 100.00%
DY 4.03 1.90 1.73 0.04 0.04 1.79 3.69 6.04%
  QoQ % 112.11% 9.83% 4,225.00% 0.00% -97.77% -51.49% -
  Horiz. % 109.21% 51.49% 46.88% 1.08% 1.08% 48.51% 100.00%
P/NAPS 0.42 0.45 0.50 0.50 0.57 0.74 0.71 -29.46%
  QoQ % -6.67% -10.00% 0.00% -12.28% -22.97% 4.23% -
  Horiz. % 59.15% 63.38% 70.42% 70.42% 80.28% 104.23% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.8450 0.7400 0.8400 0.8850 1.0300 1.0300 1.1200 -
P/RPS 0.41 0.36 0.40 0.42 0.49 0.49 0.54 -16.73%
  QoQ % 13.89% -10.00% -4.76% -14.29% 0.00% -9.26% -
  Horiz. % 75.93% 66.67% 74.07% 77.78% 90.74% 90.74% 100.00%
P/EPS 10.56 11.96 10.97 8.59 10.06 8.88 10.95 -2.38%
  QoQ % -11.71% 9.02% 27.71% -14.61% 13.29% -18.90% -
  Horiz. % 96.44% 109.22% 100.18% 78.45% 91.87% 81.10% 100.00%
EY 9.47 8.36 9.12 11.65 9.94 11.26 9.13 2.46%
  QoQ % 13.28% -8.33% -21.72% 17.20% -11.72% 23.33% -
  Horiz. % 103.72% 91.57% 99.89% 127.60% 108.87% 123.33% 100.00%
DY 3.55 2.03 1.81 0.04 0.04 1.91 3.46 1.72%
  QoQ % 74.88% 12.15% 4,425.00% 0.00% -97.91% -44.80% -
  Horiz. % 102.60% 58.67% 52.31% 1.16% 1.16% 55.20% 100.00%
P/NAPS 0.48 0.42 0.47 0.50 0.59 0.69 0.76 -26.33%
  QoQ % 14.29% -10.64% -6.00% -15.25% -14.49% -9.21% -
  Horiz. % 63.16% 55.26% 61.84% 65.79% 77.63% 90.79% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers