Highlights

[PWF] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     3.24%    YoY -     54.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 311,653 374,961 348,716 349,258 331,800 291,002 287,297 1.36%
  YoY % -16.88% 7.53% -0.16% 5.26% 14.02% 1.29% -
  Horiz. % 108.48% 130.51% 121.38% 121.57% 115.49% 101.29% 100.00%
PBT -5,950 17,260 19,145 31,478 21,569 14,881 19,893 -
  YoY % -134.48% -9.85% -39.18% 45.94% 44.94% -25.19% -
  Horiz. % -29.91% 86.76% 96.24% 158.24% 108.42% 74.81% 100.00%
Tax -280 -3,869 -6,253 -9,578 -6,790 -4,617 -5,833 -39.69%
  YoY % 92.76% 38.12% 34.72% -41.06% -47.07% 20.85% -
  Horiz. % 4.80% 66.33% 107.20% 164.21% 116.41% 79.15% 100.00%
NP -6,230 13,390 12,892 21,900 14,778 10,264 14,060 -
  YoY % -146.53% 3.87% -41.13% 48.19% 43.99% -27.00% -
  Horiz. % -44.31% 95.24% 91.69% 155.76% 105.11% 73.00% 100.00%
NP to SH -6,284 14,402 14,757 22,773 14,778 10,264 14,060 -
  YoY % -143.63% -2.40% -35.20% 54.10% 43.99% -27.00% -
  Horiz. % -44.69% 102.44% 104.96% 161.97% 105.11% 73.00% 100.00%
Tax Rate - % 22.42 % 32.66 % 30.43 % 31.48 % 31.03 % 29.32 % -
  YoY % 0.00% -31.35% 7.33% -3.34% 1.45% 5.83% -
  Horiz. % 0.00% 76.47% 111.39% 103.79% 107.37% 105.83% 100.00%
Total Cost 317,883 361,570 335,824 327,358 317,021 280,738 273,237 2.55%
  YoY % -12.08% 7.67% 2.59% 3.26% 12.92% 2.75% -
  Horiz. % 116.34% 132.33% 122.91% 119.81% 116.02% 102.75% 100.00%
Net Worth 303,357 314,842 303,445 243,300 228,958 215,152 221,027 5.41%
  YoY % -3.65% 3.76% 24.72% 6.26% 6.42% -2.66% -
  Horiz. % 137.25% 142.44% 137.29% 110.08% 103.59% 97.34% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 4,638 3,448 43 7,075 - - -
  YoY % 0.00% 34.52% 7,819.16% -99.38% 0.00% 0.00% -
  Horiz. % 0.00% 65.55% 48.73% 0.62% 100.00% - -
Div Payout % - % 32.21 % 23.37 % 0.19 % 47.88 % - % - % -
  YoY % 0.00% 37.83% 12,200.00% -99.60% 0.00% 0.00% -
  Horiz. % 0.00% 67.27% 48.81% 0.40% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 303,357 314,842 303,445 243,300 228,958 215,152 221,027 5.41%
  YoY % -3.65% 3.76% 24.72% 6.26% 6.42% -2.66% -
  Horiz. % 137.25% 142.44% 137.29% 110.08% 103.59% 97.34% 100.00%
NOSH 172,362 173,946 172,412 163,288 151,627 69,854 59,576 19.35%
  YoY % -0.91% 0.89% 5.59% 7.69% 117.06% 17.25% -
  Horiz. % 289.31% 291.97% 289.40% 274.08% 254.51% 117.25% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -2.00 % 3.57 % 3.70 % 6.27 % 4.45 % 3.53 % 4.89 % -
  YoY % -156.02% -3.51% -40.99% 40.90% 26.06% -27.81% -
  Horiz. % -40.90% 73.01% 75.66% 128.22% 91.00% 72.19% 100.00%
ROE -2.07 % 4.57 % 4.86 % 9.36 % 6.45 % 4.77 % 6.36 % -
  YoY % -145.30% -5.97% -48.08% 45.12% 35.22% -25.00% -
  Horiz. % -32.55% 71.86% 76.42% 147.17% 101.42% 75.00% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 180.81 215.56 202.26 213.89 218.83 416.58 482.23 -15.07%
  YoY % -16.12% 6.58% -5.44% -2.26% -47.47% -13.61% -
  Horiz. % 37.49% 44.70% 41.94% 44.35% 45.38% 86.39% 100.00%
EPS -3.64 8.28 8.59 13.95 9.75 14.69 23.60 -
  YoY % -143.96% -3.61% -38.42% 43.08% -33.63% -37.75% -
  Horiz. % -15.42% 35.08% 36.40% 59.11% 41.31% 62.25% 100.00%
DPS 0.00 2.67 2.00 0.03 4.67 0.00 0.00 -
  YoY % 0.00% 33.50% 6,566.67% -99.36% 0.00% 0.00% -
  Horiz. % 0.00% 57.17% 42.83% 0.64% 100.00% - -
NAPS 1.7600 1.8100 1.7600 1.4900 1.5100 3.0800 3.7100 -11.68%
  YoY % -2.76% 2.84% 18.12% -1.32% -50.97% -16.98% -
  Horiz. % 47.44% 48.79% 47.44% 40.16% 40.70% 83.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 166.35 200.14 186.14 186.42 177.11 155.33 153.35 1.36%
  YoY % -16.88% 7.52% -0.15% 5.26% 14.02% 1.29% -
  Horiz. % 108.48% 130.51% 121.38% 121.57% 115.49% 101.29% 100.00%
EPS -3.35 7.69 7.88 12.16 7.89 5.48 7.50 -
  YoY % -143.56% -2.41% -35.20% 54.12% 43.98% -26.93% -
  Horiz. % -44.67% 102.53% 105.07% 162.13% 105.20% 73.07% 100.00%
DPS 0.00 2.48 1.84 0.02 3.78 0.00 0.00 -
  YoY % 0.00% 34.78% 9,100.00% -99.47% 0.00% 0.00% -
  Horiz. % 0.00% 65.61% 48.68% 0.53% 100.00% - -
NAPS 1.6192 1.6805 1.6197 1.2987 1.2221 1.1484 1.1798 5.41%
  YoY % -3.65% 3.75% 24.72% 6.27% 6.42% -2.66% -
  Horiz. % 137.24% 142.44% 137.29% 110.08% 103.59% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4500 0.7250 0.7900 1.1000 0.7400 1.1500 1.7000 -
P/RPS 0.25 0.34 0.39 0.51 0.34 0.28 0.35 -5.45%
  YoY % -26.47% -12.82% -23.53% 50.00% 21.43% -20.00% -
  Horiz. % 71.43% 97.14% 111.43% 145.71% 97.14% 80.00% 100.00%
P/EPS -12.34 8.76 9.23 7.89 7.59 7.83 7.20 -
  YoY % -240.87% -5.09% 16.98% 3.95% -3.07% 8.75% -
  Horiz. % -171.39% 121.67% 128.19% 109.58% 105.42% 108.75% 100.00%
EY -8.10 11.42 10.83 12.68 13.17 12.78 13.88 -
  YoY % -170.93% 5.45% -14.59% -3.72% 3.05% -7.93% -
  Horiz. % -58.36% 82.28% 78.03% 91.35% 94.88% 92.07% 100.00%
DY 0.00 3.68 2.53 0.02 6.31 0.00 0.00 -
  YoY % 0.00% 45.45% 12,550.00% -99.68% 0.00% 0.00% -
  Horiz. % 0.00% 58.32% 40.10% 0.32% 100.00% - -
P/NAPS 0.26 0.40 0.45 0.74 0.49 0.37 0.46 -9.06%
  YoY % -35.00% -11.11% -39.19% 51.02% 32.43% -19.57% -
  Horiz. % 56.52% 86.96% 97.83% 160.87% 106.52% 80.43% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.4600 0.7150 0.7400 1.0300 0.7600 1.2900 1.5700 -
P/RPS 0.25 0.33 0.37 0.48 0.35 0.31 0.33 -4.52%
  YoY % -24.24% -10.81% -22.92% 37.14% 12.90% -6.06% -
  Horiz. % 75.76% 100.00% 112.12% 145.45% 106.06% 93.94% 100.00%
P/EPS -12.62 8.64 8.65 7.39 7.80 8.78 6.65 -
  YoY % -246.06% -0.12% 17.05% -5.26% -11.16% 32.03% -
  Horiz. % -189.77% 129.92% 130.08% 111.13% 117.29% 132.03% 100.00%
EY -7.93 11.58 11.57 13.54 12.82 11.39 15.03 -
  YoY % -168.48% 0.09% -14.55% 5.62% 12.55% -24.22% -
  Horiz. % -52.76% 77.05% 76.98% 90.09% 85.30% 75.78% 100.00%
DY 0.00 3.73 2.70 0.03 6.14 0.00 0.00 -
  YoY % 0.00% 38.15% 8,900.00% -99.51% 0.00% 0.00% -
  Horiz. % 0.00% 60.75% 43.97% 0.49% 100.00% - -
P/NAPS 0.26 0.40 0.42 0.69 0.50 0.42 0.42 -7.68%
  YoY % -35.00% -4.76% -39.13% 38.00% 19.05% 0.00% -
  Horiz. % 61.90% 95.24% 100.00% 164.29% 119.05% 100.00% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
4. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS