Highlights

[PWF] YoY Annualized Quarter Result on 2017-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -27.14%    YoY -     28.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 361,474 351,672 353,760 326,444 285,360 279,745 259,142 5.70%
  YoY % 2.79% -0.59% 8.37% 14.40% 2.01% 7.95% -
  Horiz. % 139.49% 135.71% 136.51% 125.97% 110.12% 107.95% 100.00%
PBT 8,262 22,116 25,542 19,834 9,424 16,413 9,192 -1.76%
  YoY % -62.64% -13.41% 28.78% 110.46% -42.58% 78.56% -
  Horiz. % 89.88% 240.60% 277.87% 215.77% 102.52% 178.56% 100.00%
Tax -2,380 -9,143 -8,950 -6,922 -3,363 -4,753 -3,864 -7.76%
  YoY % 73.97% -2.16% -29.30% -105.83% 29.24% -23.01% -
  Horiz. % 61.59% 236.62% 231.63% 179.14% 87.03% 123.01% 100.00%
NP 5,882 12,973 16,592 12,912 6,061 11,660 5,328 1.66%
  YoY % -54.66% -21.81% 28.50% 113.03% -48.02% 118.84% -
  Horiz. % 110.40% 243.49% 311.41% 242.34% 113.76% 218.84% 100.00%
NP to SH 6,555 14,362 16,592 12,912 6,061 11,660 5,328 3.51%
  YoY % -54.36% -13.44% 28.50% 113.03% -48.02% 118.84% -
  Horiz. % 123.03% 269.56% 311.41% 242.34% 113.76% 218.84% 100.00%
Tax Rate 28.81 % 41.34 % 35.04 % 34.90 % 35.69 % 28.96 % 42.04 % -6.10%
  YoY % -30.31% 17.98% 0.40% -2.21% 23.24% -31.11% -
  Horiz. % 68.53% 98.33% 83.35% 83.02% 84.90% 68.89% 100.00%
Total Cost 355,592 338,699 337,168 313,532 279,299 268,085 253,814 5.78%
  YoY % 4.99% 0.45% 7.54% 12.26% 4.18% 5.62% -
  Horiz. % 140.10% 133.44% 132.84% 123.53% 110.04% 105.62% 100.00%
Net Worth 309,624 303,357 296,568 219,029 204,878 222,115 208,409 6.82%
  YoY % 2.07% 2.29% 35.40% 6.91% -7.76% 6.58% -
  Horiz. % 148.56% 145.56% 142.30% 105.10% 98.31% 106.58% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,478 7,756 3,370 5,360 4,268 4,725 - -
  YoY % -55.15% 130.15% -37.14% 25.60% -9.68% 0.00% -
  Horiz. % 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 % -1.74% 165.93% -51.08% -41.04% 73.75% 0.00% -
  Horiz. % 130.94% 133.26% 50.11% 102.44% 173.75% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 309,624 303,357 296,568 219,029 204,878 222,115 208,409 6.82%
  YoY % 2.07% 2.29% 35.40% 6.91% -7.76% 6.58% -
  Horiz. % 148.56% 145.56% 142.30% 105.10% 98.31% 106.58% 100.00%
NOSH 173,946 172,362 168,505 153,167 71,138 59,073 59,716 19.50%
  YoY % 0.92% 2.29% 10.01% 115.31% 20.42% -1.08% -
  Horiz. % 291.29% 288.63% 282.18% 256.49% 119.13% 98.92% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.63 % 3.69 % 4.69 % 3.96 % 2.12 % 4.17 % 2.06 % -3.83%
  YoY % -55.83% -21.32% 18.43% 86.79% -49.16% 102.43% -
  Horiz. % 79.13% 179.13% 227.67% 192.23% 102.91% 202.43% 100.00%
ROE 2.12 % 4.73 % 5.59 % 5.90 % 2.96 % 5.25 % 2.56 % -3.09%
  YoY % -55.18% -15.38% -5.25% 99.32% -43.62% 105.08% -
  Horiz. % 82.81% 184.77% 218.36% 230.47% 115.62% 205.08% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 207.81 204.03 209.94 213.13 401.13 473.56 433.96 -11.54%
  YoY % 1.85% -2.82% -1.50% -46.87% -15.29% 9.13% -
  Horiz. % 47.89% 47.02% 48.38% 49.11% 92.43% 109.13% 100.00%
EPS 3.77 8.34 10.81 8.43 8.52 16.45 8.93 -13.38%
  YoY % -54.80% -22.85% 28.23% -1.06% -48.21% 84.21% -
  Horiz. % 42.22% 93.39% 121.05% 94.40% 95.41% 184.21% 100.00%
DPS 2.00 4.50 2.00 3.50 6.00 8.00 0.00 -
  YoY % -55.56% 125.00% -42.86% -41.67% -25.00% 0.00% -
  Horiz. % 25.00% 56.25% 25.00% 43.75% 75.00% 100.00% -
NAPS 1.7800 1.7600 1.7600 1.4300 2.8800 3.7600 3.4900 -10.61%
  YoY % 1.14% 0.00% 23.08% -50.35% -23.40% 7.74% -
  Horiz. % 51.00% 50.43% 50.43% 40.97% 82.52% 107.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 207.81 202.17 203.37 187.67 164.05 160.82 148.98 5.70%
  YoY % 2.79% -0.59% 8.37% 14.40% 2.01% 7.95% -
  Horiz. % 139.49% 135.70% 136.51% 125.97% 110.12% 107.95% 100.00%
EPS 3.77 8.26 9.54 7.42 3.48 6.70 3.06 3.54%
  YoY % -54.36% -13.42% 28.57% 113.22% -48.06% 118.95% -
  Horiz. % 123.20% 269.93% 311.76% 242.48% 113.73% 218.95% 100.00%
DPS 2.00 4.46 1.94 3.08 2.45 2.72 0.00 -
  YoY % -55.16% 129.90% -37.01% 25.71% -9.93% 0.00% -
  Horiz. % 73.53% 163.97% 71.32% 113.24% 90.07% 100.00% -
NAPS 1.7800 1.7440 1.7049 1.2592 1.1778 1.2769 1.1981 6.82%
  YoY % 2.06% 2.29% 35.40% 6.91% -7.76% 6.58% -
  Horiz. % 148.57% 145.56% 142.30% 105.10% 98.31% 106.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7050 0.7450 1.0100 0.7250 1.2500 1.4800 0.8400 -
P/RPS 0.34 0.37 0.48 0.34 0.31 0.31 0.19 10.18%
  YoY % -8.11% -22.92% 41.18% 9.68% 0.00% 63.16% -
  Horiz. % 178.95% 194.74% 252.63% 178.95% 163.16% 163.16% 100.00%
P/EPS 18.71 8.94 10.26 8.60 14.67 7.50 9.41 12.13%
  YoY % 109.28% -12.87% 19.30% -41.38% 95.60% -20.30% -
  Horiz. % 198.83% 95.01% 109.03% 91.39% 155.90% 79.70% 100.00%
EY 5.35 11.18 9.75 11.63 6.82 13.34 10.62 -10.79%
  YoY % -52.15% 14.67% -16.17% 70.53% -48.88% 25.61% -
  Horiz. % 50.38% 105.27% 91.81% 109.51% 64.22% 125.61% 100.00%
DY 2.84 6.04 1.98 4.83 4.80 5.41 0.00 -
  YoY % -52.98% 205.05% -59.01% 0.62% -11.28% 0.00% -
  Horiz. % 52.50% 111.65% 36.60% 89.28% 88.72% 100.00% -
P/NAPS 0.40 0.42 0.57 0.51 0.43 0.39 0.24 8.88%
  YoY % -4.76% -26.32% 11.76% 18.60% 10.26% 62.50% -
  Horiz. % 166.67% 175.00% 237.50% 212.50% 179.17% 162.50% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 28/02/14 -
Price 0.6950 0.8450 1.0300 0.8750 1.2900 1.4700 0.8000 -
P/RPS 0.33 0.41 0.49 0.41 0.32 0.31 0.18 10.63%
  YoY % -19.51% -16.33% 19.51% 28.13% 3.23% 72.22% -
  Horiz. % 183.33% 227.78% 272.22% 227.78% 177.78% 172.22% 100.00%
P/EPS 18.44 10.14 10.46 10.38 15.14 7.45 8.97 12.76%
  YoY % 81.85% -3.06% 0.77% -31.44% 103.22% -16.95% -
  Horiz. % 205.57% 113.04% 116.61% 115.72% 168.78% 83.05% 100.00%
EY 5.42 9.86 9.56 9.63 6.60 13.43 11.15 -11.32%
  YoY % -45.03% 3.14% -0.73% 45.91% -50.86% 20.45% -
  Horiz. % 48.61% 88.43% 85.74% 86.37% 59.19% 120.45% 100.00%
DY 2.88 5.33 1.94 4.00 4.65 5.44 0.00 -
  YoY % -45.97% 174.74% -51.50% -13.98% -14.52% 0.00% -
  Horiz. % 52.94% 97.98% 35.66% 73.53% 85.48% 100.00% -
P/NAPS 0.39 0.48 0.59 0.61 0.45 0.39 0.23 9.20%
  YoY % -18.75% -18.64% -3.28% 35.56% 15.38% 69.57% -
  Horiz. % 169.57% 208.70% 256.52% 265.22% 195.65% 169.57% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS