Highlights

[PWF] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     67.87%    YoY -     45.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 353,472 377,848 364,540 334,808 334,540 286,612 283,728 3.73%
  YoY % -6.45% 3.65% 8.88% 0.08% 16.72% 1.02% -
  Horiz. % 124.58% 133.17% 128.48% 118.00% 117.91% 101.02% 100.00%
PBT -18,804 13,780 30,372 29,528 21,272 18,032 22,748 -
  YoY % -236.46% -54.63% 2.86% 38.81% 17.97% -20.73% -
  Horiz. % -82.66% 60.58% 133.52% 129.80% 93.51% 79.27% 100.00%
Tax 3,412 4,816 -6,236 -7,852 -6,360 -4,768 -5,736 -
  YoY % -29.15% 177.23% 20.58% -23.46% -33.39% 16.88% -
  Horiz. % -59.48% -83.96% 108.72% 136.89% 110.88% 83.12% 100.00%
NP -15,392 18,596 24,136 21,676 14,912 13,264 17,012 -
  YoY % -182.77% -22.95% 11.35% 45.36% 12.42% -22.03% -
  Horiz. % -90.48% 109.31% 141.88% 127.42% 87.66% 77.97% 100.00%
NP to SH -15,896 20,392 21,856 21,676 14,912 13,264 17,012 -
  YoY % -177.95% -6.70% 0.83% 45.36% 12.42% -22.03% -
  Horiz. % -93.44% 119.87% 128.47% 127.42% 87.66% 77.97% 100.00%
Tax Rate - % -34.95 % 20.53 % 26.59 % 29.90 % 26.44 % 25.22 % -
  YoY % 0.00% -270.24% -22.79% -11.07% 13.09% 4.84% -
  Horiz. % 0.00% -138.58% 81.40% 105.43% 118.56% 104.84% 100.00%
Total Cost 368,864 359,252 340,404 313,132 319,628 273,348 266,716 5.55%
  YoY % 2.68% 5.54% 8.71% -2.03% 16.93% 2.49% -
  Horiz. % 138.30% 134.69% 127.63% 117.40% 119.84% 102.49% 100.00%
Net Worth 304,405 313,102 303,383 163,701 222,788 204,772 212,351 6.18%
  YoY % -2.78% 3.20% 85.33% -26.52% 8.80% -3.57% -
  Horiz. % 143.35% 147.45% 142.87% 77.09% 104.92% 96.43% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 304,405 313,102 303,383 163,701 222,788 204,772 212,351 6.18%
  YoY % -2.78% 3.20% 85.33% -26.52% 8.80% -3.57% -
  Horiz. % 143.35% 147.45% 142.87% 77.09% 104.92% 96.43% 100.00%
NOSH 173,946 173,946 171,403 163,701 74,262 66,055 59,649 19.51%
  YoY % 0.00% 1.48% 4.70% 120.43% 12.42% 10.74% -
  Horiz. % 291.61% 291.61% 287.35% 274.44% 124.50% 110.74% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -4.35 % 4.92 % 6.62 % 6.47 % 4.46 % 4.63 % 6.00 % -
  YoY % -188.41% -25.68% 2.32% 45.07% -3.67% -22.83% -
  Horiz. % -72.50% 82.00% 110.33% 107.83% 74.33% 77.17% 100.00%
ROE -5.22 % 6.51 % 7.20 % 13.24 % 6.69 % 6.48 % 8.01 % -
  YoY % -180.18% -9.58% -45.62% 97.91% 3.24% -19.10% -
  Horiz. % -65.17% 81.27% 89.89% 165.29% 83.52% 80.90% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 203.21 217.22 212.68 204.52 450.48 433.89 475.66 -13.20%
  YoY % -6.45% 2.13% 3.99% -54.60% 3.82% -8.78% -
  Horiz. % 42.72% 45.67% 44.71% 43.00% 94.71% 91.22% 100.00%
EPS -9.12 11.72 14.08 13.24 20.08 20.08 28.52 -
  YoY % -177.82% -16.76% 6.34% -34.06% 0.00% -29.59% -
  Horiz. % -31.98% 41.09% 49.37% 46.42% 70.41% 70.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7500 1.8000 1.7700 1.0000 3.0000 3.1000 3.5600 -11.15%
  YoY % -2.78% 1.69% 77.00% -66.67% -3.23% -12.92% -
  Horiz. % 49.16% 50.56% 49.72% 28.09% 84.27% 87.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 203.21 217.22 209.57 192.48 192.32 164.77 163.11 3.73%
  YoY % -6.45% 3.65% 8.88% 0.08% 16.72% 1.02% -
  Horiz. % 124.58% 133.17% 128.48% 118.01% 117.91% 101.02% 100.00%
EPS -9.12 11.72 12.56 12.46 8.57 7.63 9.78 -
  YoY % -177.82% -6.69% 0.80% 45.39% 12.32% -21.98% -
  Horiz. % -93.25% 119.84% 128.43% 127.40% 87.63% 78.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7500 1.8000 1.7441 0.9411 1.2808 1.1772 1.2208 6.18%
  YoY % -2.78% 3.21% 85.33% -26.52% 8.80% -3.57% -
  Horiz. % 143.35% 147.44% 142.87% 77.09% 104.91% 96.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4200 0.7600 0.8850 0.8750 1.2700 1.4400 0.8250 -
P/RPS 0.21 0.35 0.42 0.43 0.28 0.33 0.17 3.58%
  YoY % -40.00% -16.67% -2.33% 53.57% -15.15% 94.12% -
  Horiz. % 123.53% 205.88% 247.06% 252.94% 164.71% 194.12% 100.00%
P/EPS -4.60 6.48 6.94 6.61 6.32 7.17 2.89 -
  YoY % -170.99% -6.63% 4.99% 4.59% -11.85% 148.10% -
  Horiz. % -159.17% 224.22% 240.14% 228.72% 218.69% 248.10% 100.00%
EY -21.76 15.43 14.41 15.13 15.81 13.94 34.57 -
  YoY % -241.02% 7.08% -4.76% -4.30% 13.41% -59.68% -
  Horiz. % -62.94% 44.63% 41.68% 43.77% 45.73% 40.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.42 0.50 0.88 0.42 0.46 0.23 0.71%
  YoY % -42.86% -16.00% -43.18% 109.52% -8.70% 100.00% -
  Horiz. % 104.35% 182.61% 217.39% 382.61% 182.61% 200.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 -
Price 0.5100 0.7750 0.8850 0.8500 1.3500 1.3300 0.9500 -
P/RPS 0.25 0.36 0.42 0.42 0.30 0.31 0.20 3.79%
  YoY % -30.56% -14.29% 0.00% 40.00% -3.23% 55.00% -
  Horiz. % 125.00% 180.00% 210.00% 210.00% 150.00% 155.00% 100.00%
P/EPS -5.58 6.61 6.94 6.42 6.72 6.62 3.33 -
  YoY % -184.42% -4.76% 8.10% -4.46% 1.51% 98.80% -
  Horiz. % -167.57% 198.50% 208.41% 192.79% 201.80% 198.80% 100.00%
EY -17.92 15.13 14.41 15.58 14.87 15.10 30.02 -
  YoY % -218.44% 5.00% -7.51% 4.77% -1.52% -49.70% -
  Horiz. % -59.69% 50.40% 48.00% 51.90% 49.53% 50.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.43 0.50 0.85 0.45 0.43 0.27 1.20%
  YoY % -32.56% -14.00% -41.18% 88.89% 4.65% 59.26% -
  Horiz. % 107.41% 159.26% 185.19% 314.81% 166.67% 159.26% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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