Highlights

[PWF] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -2.22%    YoY -     -35.20%
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 - 174,017
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 179.09 215.47 200.39 200.70 190.67 167.23 165.10 1.36%
  YoY % -16.88% 7.53% -0.15% 5.26% 14.02% 1.29% -
  Horiz. % 108.47% 130.51% 121.37% 121.56% 115.49% 101.29% 100.00%
EPS -3.61 8.28 8.48 13.09 8.49 5.90 8.08 -
  YoY % -143.60% -2.36% -35.22% 54.18% 43.90% -26.98% -
  Horiz. % -44.68% 102.48% 104.95% 162.00% 105.07% 73.02% 100.00%
DPS 0.00 2.67 1.98 0.03 4.07 0.00 0.00 -
  YoY % 0.00% 34.85% 6,500.00% -99.26% 0.00% 0.00% -
  Horiz. % 0.00% 65.60% 48.65% 0.74% 100.00% - -
NAPS 1.7433 1.8093 1.7438 1.3981 1.3157 1.2364 1.2701 5.41%
  YoY % -3.65% 3.76% 24.73% 6.26% 6.41% -2.65% -
  Horiz. % 137.26% 142.45% 137.30% 110.08% 103.59% 97.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

354  584  611  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GFM-WC 0.16+0.085 
 ITRONIC 0.655+0.175 
 DNEX-WD 0.37-0.005 
 GFM 0.325+0.12 
 ARMADA 0.425+0.03 
 KOMARK-WC 0.11+0.005 
 JADI 0.13+0.02 
 DNEX 0.73+0.01 
 KOMARK 0.63+0.065 
 VELESTO 0.17+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS