Highlights

[PWF] YoY Annual (Unaudited) 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 YoY -     -13.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 315,974 361,474 351,672 353,760 326,444 285,360 279,745 2.05%
  YoY % -12.59% 2.79% -0.59% 8.37% 14.40% 2.01% -
  Horiz. % 112.95% 129.22% 125.71% 126.46% 116.69% 102.01% 100.00%
PBT 1,711 8,262 22,116 25,542 19,834 9,424 16,413 -31.37%
  YoY % -79.29% -62.64% -13.41% 28.78% 110.46% -42.58% -
  Horiz. % 10.42% 50.34% 134.75% 155.62% 120.84% 57.42% 100.00%
Tax -321 -2,380 -9,143 -8,950 -6,922 -3,363 -4,753 -36.16%
  YoY % 86.51% 73.97% -2.16% -29.30% -105.83% 29.24% -
  Horiz. % 6.75% 50.07% 192.36% 188.30% 145.63% 70.76% 100.00%
NP 1,390 5,882 12,973 16,592 12,912 6,061 11,660 -29.82%
  YoY % -76.37% -54.66% -21.81% 28.50% 113.03% -48.02% -
  Horiz. % 11.92% 50.45% 111.26% 142.30% 110.74% 51.98% 100.00%
NP to SH 1,418 6,555 14,362 16,592 12,912 6,061 11,660 -29.59%
  YoY % -78.37% -54.36% -13.44% 28.50% 113.03% -48.02% -
  Horiz. % 12.16% 56.22% 123.17% 142.30% 110.74% 51.98% 100.00%
Tax Rate 18.76 % 28.81 % 41.34 % 35.04 % 34.90 % 35.69 % 28.96 % -6.97%
  YoY % -34.88% -30.31% 17.98% 0.40% -2.21% 23.24% -
  Horiz. % 64.78% 99.48% 142.75% 120.99% 120.51% 123.24% 100.00%
Total Cost 314,584 355,592 338,699 337,168 313,532 279,299 268,085 2.70%
  YoY % -11.53% 4.99% 0.45% 7.54% 12.26% 4.18% -
  Horiz. % 117.34% 132.64% 126.34% 125.77% 116.95% 104.18% 100.00%
Net Worth 311,975 309,624 303,357 296,568 219,029 204,878 222,115 5.82%
  YoY % 0.76% 2.07% 2.29% 35.40% 6.91% -7.76% -
  Horiz. % 140.46% 139.40% 136.58% 133.52% 98.61% 92.24% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 3,478 7,756 3,370 5,360 4,268 4,725 -
  YoY % 0.00% -55.15% 130.15% -37.14% 25.60% -9.68% -
  Horiz. % 0.00% 73.61% 164.12% 71.31% 113.44% 90.32% 100.00%
Div Payout % - % 53.07 % 54.01 % 20.31 % 41.52 % 70.42 % 40.53 % -
  YoY % 0.00% -1.74% 165.93% -51.08% -41.04% 73.75% -
  Horiz. % 0.00% 130.94% 133.26% 50.11% 102.44% 173.75% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 311,975 309,624 303,357 296,568 219,029 204,878 222,115 5.82%
  YoY % 0.76% 2.07% 2.29% 35.40% 6.91% -7.76% -
  Horiz. % 140.46% 139.40% 136.58% 133.52% 98.61% 92.24% 100.00%
NOSH 172,362 173,946 172,362 168,505 153,167 71,138 59,073 19.52%
  YoY % -0.91% 0.92% 2.29% 10.01% 115.31% 20.42% -
  Horiz. % 291.78% 294.46% 291.78% 285.25% 259.28% 120.42% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.44 % 1.63 % 3.69 % 4.69 % 3.96 % 2.12 % 4.17 % -31.23%
  YoY % -73.01% -55.83% -21.32% 18.43% 86.79% -49.16% -
  Horiz. % 10.55% 39.09% 88.49% 112.47% 94.96% 50.84% 100.00%
ROE 0.45 % 2.12 % 4.73 % 5.59 % 5.90 % 2.96 % 5.25 % -33.57%
  YoY % -78.77% -55.18% -15.38% -5.25% 99.32% -43.62% -
  Horiz. % 8.57% 40.38% 90.10% 106.48% 112.38% 56.38% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 183.32 207.81 204.03 209.94 213.13 401.13 473.56 -14.62%
  YoY % -11.78% 1.85% -2.82% -1.50% -46.87% -15.29% -
  Horiz. % 38.71% 43.88% 43.08% 44.33% 45.01% 84.71% 100.00%
EPS 0.82 3.77 8.34 10.81 8.43 8.52 16.45 -39.31%
  YoY % -78.25% -54.80% -22.85% 28.23% -1.06% -48.21% -
  Horiz. % 4.98% 22.92% 50.70% 65.71% 51.25% 51.79% 100.00%
DPS 0.00 2.00 4.50 2.00 3.50 6.00 8.00 -
  YoY % 0.00% -55.56% 125.00% -42.86% -41.67% -25.00% -
  Horiz. % 0.00% 25.00% 56.25% 25.00% 43.75% 75.00% 100.00%
NAPS 1.8100 1.7800 1.7600 1.7600 1.4300 2.8800 3.7600 -11.46%
  YoY % 1.69% 1.14% 0.00% 23.08% -50.35% -23.40% -
  Horiz. % 48.14% 47.34% 46.81% 46.81% 38.03% 76.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 168.66 192.94 187.71 188.83 174.25 152.32 149.32 2.05%
  YoY % -12.58% 2.79% -0.59% 8.37% 14.40% 2.01% -
  Horiz. % 112.95% 129.21% 125.71% 126.46% 116.70% 102.01% 100.00%
EPS 0.76 3.50 7.67 8.86 6.89 3.24 6.22 -29.53%
  YoY % -78.29% -54.37% -13.43% 28.59% 112.65% -47.91% -
  Horiz. % 12.22% 56.27% 123.31% 142.44% 110.77% 52.09% 100.00%
DPS 0.00 1.86 4.14 1.80 2.86 2.28 2.52 -
  YoY % 0.00% -55.07% 130.00% -37.06% 25.44% -9.52% -
  Horiz. % 0.00% 73.81% 164.29% 71.43% 113.49% 90.48% 100.00%
NAPS 1.6652 1.6527 1.6192 1.5830 1.1691 1.0936 1.1856 5.82%
  YoY % 0.76% 2.07% 2.29% 35.40% 6.90% -7.76% -
  Horiz. % 140.45% 139.40% 136.57% 133.52% 98.61% 92.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.5700 0.7050 0.7450 1.0100 0.7250 1.2500 1.4800 -
P/RPS 0.31 0.34 0.37 0.48 0.34 0.31 0.31 -
  YoY % -8.82% -8.11% -22.92% 41.18% 9.68% 0.00% -
  Horiz. % 100.00% 109.68% 119.35% 154.84% 109.68% 100.00% 100.00%
P/EPS 69.29 18.71 8.94 10.26 8.60 14.67 7.50 44.81%
  YoY % 270.34% 109.28% -12.87% 19.30% -41.38% 95.60% -
  Horiz. % 923.87% 249.47% 119.20% 136.80% 114.67% 195.60% 100.00%
EY 1.44 5.35 11.18 9.75 11.63 6.82 13.34 -30.97%
  YoY % -73.08% -52.15% 14.67% -16.17% 70.53% -48.88% -
  Horiz. % 10.79% 40.10% 83.81% 73.09% 87.18% 51.12% 100.00%
DY 0.00 2.84 6.04 1.98 4.83 4.80 5.41 -
  YoY % 0.00% -52.98% 205.05% -59.01% 0.62% -11.28% -
  Horiz. % 0.00% 52.50% 111.65% 36.60% 89.28% 88.72% 100.00%
P/NAPS 0.31 0.40 0.42 0.57 0.51 0.43 0.39 -3.75%
  YoY % -22.50% -4.76% -26.32% 11.76% 18.60% 10.26% -
  Horiz. % 79.49% 102.56% 107.69% 146.15% 130.77% 110.26% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 -
Price 0.6500 0.6950 0.8450 1.0300 0.8750 1.2900 1.4700 -
P/RPS 0.35 0.33 0.41 0.49 0.41 0.32 0.31 2.04%
  YoY % 6.06% -19.51% -16.33% 19.51% 28.13% 3.23% -
  Horiz. % 112.90% 106.45% 132.26% 158.06% 132.26% 103.23% 100.00%
P/EPS 79.01 18.44 10.14 10.46 10.38 15.14 7.45 48.17%
  YoY % 328.47% 81.85% -3.06% 0.77% -31.44% 103.22% -
  Horiz. % 1,060.54% 247.52% 136.11% 140.40% 139.33% 203.22% 100.00%
EY 1.27 5.42 9.86 9.56 9.63 6.60 13.43 -32.48%
  YoY % -76.57% -45.03% 3.14% -0.73% 45.91% -50.86% -
  Horiz. % 9.46% 40.36% 73.42% 71.18% 71.71% 49.14% 100.00%
DY 0.00 2.88 5.33 1.94 4.00 4.65 5.44 -
  YoY % 0.00% -45.97% 174.74% -51.50% -13.98% -14.52% -
  Horiz. % 0.00% 52.94% 97.98% 35.66% 73.53% 85.48% 100.00%
P/NAPS 0.36 0.39 0.48 0.59 0.61 0.45 0.39 -1.32%
  YoY % -7.69% -18.75% -18.64% -3.28% 35.56% 15.38% -
  Horiz. % 92.31% 100.00% 123.08% 151.28% 156.41% 115.38% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS