Highlights

[PWF] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -30.95%    YoY -     -31.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 307,196 350,660 353,682 337,186 317,870 279,470 284,246 1.30%
  YoY % -12.39% -0.85% 4.89% 6.08% 13.74% -1.68% -
  Horiz. % 108.07% 123.36% 124.43% 118.62% 111.83% 98.32% 100.00%
PBT -17,184 11,086 19,370 30,510 20,044 15,124 17,980 -
  YoY % -255.01% -42.77% -36.51% 52.22% 32.53% -15.88% -
  Horiz. % -95.57% 61.66% 107.73% 169.69% 111.48% 84.12% 100.00%
Tax -44 -500 -6,072 -9,152 -5,442 -5,254 -4,388 -53.53%
  YoY % 91.20% 91.77% 33.65% -68.17% -3.58% -19.74% -
  Horiz. % 1.00% 11.39% 138.38% 208.57% 124.02% 119.74% 100.00%
NP -17,228 10,586 13,298 21,358 14,602 9,870 13,592 -
  YoY % -262.74% -20.39% -37.74% 46.27% 47.94% -27.38% -
  Horiz. % -126.75% 77.88% 97.84% 157.14% 107.43% 72.62% 100.00%
NP to SH -17,422 11,396 15,092 22,058 14,602 9,870 13,592 -
  YoY % -252.88% -24.49% -31.58% 51.06% 47.94% -27.38% -
  Horiz. % -128.18% 83.84% 111.04% 162.29% 107.43% 72.62% 100.00%
Tax Rate - % 4.51 % 31.35 % 30.00 % 27.15 % 34.74 % 24.40 % -
  YoY % 0.00% -85.61% 4.50% 10.50% -21.85% 42.38% -
  Horiz. % 0.00% 18.48% 128.48% 122.95% 111.27% 142.38% 100.00%
Total Cost 324,424 340,074 340,384 315,828 303,268 269,600 270,654 3.06%
  YoY % -4.60% -0.09% 7.78% 4.14% 12.49% -0.39% -
  Horiz. % 119.87% 125.65% 125.76% 116.69% 112.05% 99.61% 100.00%
Net Worth 299,909 314,842 305,008 240,187 453,886 208,947 214,798 5.72%
  YoY % -4.74% 3.22% 26.99% -47.08% 117.23% -2.72% -
  Horiz. % 139.62% 146.58% 142.00% 111.82% 211.31% 97.28% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 3,478 5,169 65 4,479 - - -
  YoY % 0.00% -32.70% 7,809.83% -98.54% 0.00% 0.00% -
  Horiz. % 0.00% 77.67% 115.42% 1.46% 100.00% - -
Div Payout % - % 30.53 % 34.25 % 0.30 % 30.67 % - % - % -
  YoY % 0.00% -10.86% 11,316.67% -99.02% 0.00% 0.00% -
  Horiz. % 0.00% 99.54% 111.67% 0.98% 100.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 299,909 314,842 305,008 240,187 453,886 208,947 214,798 5.72%
  YoY % -4.74% 3.22% 26.99% -47.08% 117.23% -2.72% -
  Horiz. % 139.62% 146.58% 142.00% 111.82% 211.31% 97.28% 100.00%
NOSH 172,362 173,946 172,321 163,392 149,304 68,732 59,666 19.32%
  YoY % -0.91% 0.94% 5.46% 9.44% 117.23% 15.19% -
  Horiz. % 288.88% 291.53% 288.81% 273.84% 250.23% 115.19% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -5.61 % 3.02 % 3.76 % 6.33 % 4.59 % 3.53 % 4.78 % -
  YoY % -285.76% -19.68% -40.60% 37.91% 30.03% -26.15% -
  Horiz. % -117.36% 63.18% 78.66% 132.43% 96.03% 73.85% 100.00%
ROE -5.81 % 3.62 % 4.95 % 9.18 % 3.22 % 4.72 % 6.33 % -
  YoY % -260.50% -26.87% -46.08% 185.09% -31.78% -25.43% -
  Horiz. % -91.79% 57.19% 78.20% 145.02% 50.87% 74.57% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 178.23 201.59 205.25 206.37 212.90 406.60 476.39 -15.10%
  YoY % -11.59% -1.78% -0.54% -3.07% -47.64% -14.65% -
  Horiz. % 37.41% 42.32% 43.08% 43.32% 44.69% 85.35% 100.00%
EPS -10.10 6.56 9.12 13.50 9.78 14.36 22.78 -
  YoY % -253.96% -28.07% -32.44% 38.04% -31.89% -36.96% -
  Horiz. % -44.34% 28.80% 40.04% 59.26% 42.93% 63.04% 100.00%
DPS 0.00 2.00 3.00 0.04 3.00 0.00 0.00 -
  YoY % 0.00% -33.33% 7,400.00% -98.67% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 100.00% 1.33% 100.00% - -
NAPS 1.7400 1.8100 1.7700 1.4700 3.0400 3.0400 3.6000 -11.40%
  YoY % -3.87% 2.26% 20.41% -51.64% 0.00% -15.56% -
  Horiz. % 48.33% 50.28% 49.17% 40.83% 84.44% 84.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 176.60 201.59 203.33 193.85 182.74 160.66 163.41 1.30%
  YoY % -12.40% -0.86% 4.89% 6.08% 13.74% -1.68% -
  Horiz. % 108.07% 123.36% 124.43% 118.63% 111.83% 98.32% 100.00%
EPS -10.02 6.56 8.68 12.68 8.39 5.67 7.81 -
  YoY % -252.74% -24.42% -31.55% 51.13% 47.97% -27.40% -
  Horiz. % -128.30% 83.99% 111.14% 162.36% 107.43% 72.60% 100.00%
DPS 0.00 2.00 2.97 0.04 2.58 0.00 0.00 -
  YoY % 0.00% -32.66% 7,325.00% -98.45% 0.00% 0.00% -
  Horiz. % 0.00% 77.52% 115.12% 1.55% 100.00% - -
NAPS 1.7242 1.8100 1.7535 1.3808 2.6094 1.2012 1.2349 5.72%
  YoY % -4.74% 3.22% 26.99% -47.08% 117.23% -2.73% -
  Horiz. % 139.62% 146.57% 142.00% 111.81% 211.30% 97.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5100 0.7250 0.8800 1.0500 1.5400 1.2200 1.2200 -
P/RPS 0.29 0.36 0.43 0.51 0.72 0.30 0.26 1.83%
  YoY % -19.44% -16.28% -15.69% -29.17% 140.00% 15.38% -
  Horiz. % 111.54% 138.46% 165.38% 196.15% 276.92% 115.38% 100.00%
P/EPS -5.05 11.07 10.05 7.78 15.75 8.50 5.36 -
  YoY % -145.62% 10.15% 29.18% -50.60% 85.29% 58.58% -
  Horiz. % -94.22% 206.53% 187.50% 145.15% 293.84% 158.58% 100.00%
EY -19.82 9.04 9.95 12.86 6.35 11.77 18.67 -
  YoY % -319.25% -9.15% -22.63% 102.52% -46.05% -36.96% -
  Horiz. % -106.16% 48.42% 53.29% 68.88% 34.01% 63.04% 100.00%
DY 0.00 2.76 3.41 0.04 1.95 0.00 0.00 -
  YoY % 0.00% -19.06% 8,425.00% -97.95% 0.00% 0.00% -
  Horiz. % 0.00% 141.54% 174.87% 2.05% 100.00% - -
P/NAPS 0.29 0.40 0.50 0.71 0.51 0.40 0.34 -2.61%
  YoY % -27.50% -20.00% -29.58% 39.22% 27.50% 17.65% -
  Horiz. % 85.29% 117.65% 147.06% 208.82% 150.00% 117.65% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.4800 0.7600 0.8400 1.1200 0.6800 1.0700 1.6700 -
P/RPS 0.27 0.38 0.41 0.54 0.32 0.26 0.35 -4.23%
  YoY % -28.95% -7.32% -24.07% 68.75% 23.08% -25.71% -
  Horiz. % 77.14% 108.57% 117.14% 154.29% 91.43% 74.29% 100.00%
P/EPS -4.75 11.60 9.59 8.30 6.95 7.45 7.33 -
  YoY % -140.95% 20.96% 15.54% 19.42% -6.71% 1.64% -
  Horiz. % -64.80% 158.25% 130.83% 113.23% 94.82% 101.64% 100.00%
EY -21.06 8.62 10.43 12.05 14.38 13.42 13.64 -
  YoY % -344.32% -17.35% -13.44% -16.20% 7.15% -1.61% -
  Horiz. % -154.40% 63.20% 76.47% 88.34% 105.43% 98.39% 100.00%
DY 0.00 2.63 3.57 0.04 4.41 0.00 0.00 -
  YoY % 0.00% -26.33% 8,825.00% -99.09% 0.00% 0.00% -
  Horiz. % 0.00% 59.64% 80.95% 0.91% 100.00% - -
P/NAPS 0.28 0.42 0.47 0.76 0.22 0.35 0.46 -7.93%
  YoY % -33.33% -10.64% -38.16% 245.45% -37.14% -23.91% -
  Horiz. % 60.87% 91.30% 102.17% 165.22% 47.83% 76.09% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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