Highlights

[PWF] YoY Annualized Quarter Result on 2019-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     41.99%    YoY -     -6.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 377,848 364,540 334,808 334,540 286,612 283,728 229,080 8.69%
  YoY % 3.65% 8.88% 0.08% 16.72% 1.02% 23.86% -
  Horiz. % 164.94% 159.13% 146.15% 146.04% 125.11% 123.86% 100.00%
PBT 13,780 30,372 29,528 21,272 18,032 22,748 5,956 15.00%
  YoY % -54.63% 2.86% 38.81% 17.97% -20.73% 281.93% -
  Horiz. % 231.36% 509.94% 495.77% 357.15% 302.75% 381.93% 100.00%
Tax 4,816 -6,236 -7,852 -6,360 -4,768 -5,736 -688 -
  YoY % 177.23% 20.58% -23.46% -33.39% 16.88% -733.72% -
  Horiz. % -700.00% 906.40% 1,141.28% 924.42% 693.02% 833.72% 100.00%
NP 18,596 24,136 21,676 14,912 13,264 17,012 5,268 23.38%
  YoY % -22.95% 11.35% 45.36% 12.42% -22.03% 222.93% -
  Horiz. % 353.00% 458.16% 411.47% 283.07% 251.78% 322.93% 100.00%
NP to SH 20,392 21,856 21,676 14,912 13,264 17,012 6,792 20.10%
  YoY % -6.70% 0.83% 45.36% 12.42% -22.03% 150.47% -
  Horiz. % 300.24% 321.79% 319.14% 219.55% 195.29% 250.47% 100.00%
Tax Rate -34.95 % 20.53 % 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % -
  YoY % -270.24% -22.79% -11.07% 13.09% 4.84% 118.35% -
  Horiz. % -302.60% 177.75% 230.22% 258.87% 228.92% 218.35% 100.00%
Total Cost 359,252 340,404 313,132 319,628 273,348 266,716 223,812 8.20%
  YoY % 5.54% 8.71% -2.03% 16.93% 2.49% 19.17% -
  Horiz. % 160.52% 152.09% 139.91% 142.81% 122.13% 119.17% 100.00%
Net Worth 313,102 303,383 163,701 222,788 204,772 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 76.59% 79.42% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 313,102 303,383 163,701 222,788 204,772 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 76.59% 79.42% 100.00%
NOSH 173,946 171,403 163,701 74,262 66,055 59,649 76,832 14.58%
  YoY % 1.48% 4.70% 120.43% 12.42% 10.74% -22.36% -
  Horiz. % 226.40% 223.09% 213.06% 96.66% 85.97% 77.64% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.92 % 6.62 % 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % 13.50%
  YoY % -25.68% 2.32% 45.07% -3.67% -22.83% 160.87% -
  Horiz. % 213.91% 287.83% 281.30% 193.91% 201.30% 260.87% 100.00%
ROE 6.51 % 7.20 % 13.24 % 6.69 % 6.48 % 8.01 % 2.54 % 16.98%
  YoY % -9.58% -45.62% 97.91% 3.24% -19.10% 215.35% -
  Horiz. % 256.30% 283.46% 521.26% 263.39% 255.12% 315.35% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 217.22 212.68 204.52 450.48 433.89 475.66 298.15 -5.14%
  YoY % 2.13% 3.99% -54.60% 3.82% -8.78% 59.54% -
  Horiz. % 72.86% 71.33% 68.60% 151.09% 145.53% 159.54% 100.00%
EPS 11.72 14.08 13.24 20.08 20.08 28.52 8.84 4.81%
  YoY % -16.76% 6.34% -34.06% 0.00% -29.59% 222.62% -
  Horiz. % 132.58% 159.28% 149.77% 227.15% 227.15% 322.62% 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 1.8000 1.7700 1.0000 3.0000 3.1000 3.5600 3.4800 -10.40%
  YoY % 1.69% 77.00% -66.67% -3.23% -12.92% 2.30% -
  Horiz. % 51.72% 50.86% 28.74% 86.21% 89.08% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 217.22 209.57 192.48 192.32 164.77 163.11 131.70 8.69%
  YoY % 3.65% 8.88% 0.08% 16.72% 1.02% 23.85% -
  Horiz. % 164.94% 159.13% 146.15% 146.03% 125.11% 123.85% 100.00%
EPS 11.72 12.56 12.46 8.57 7.63 9.78 3.90 20.12%
  YoY % -6.69% 0.80% 45.39% 12.32% -21.98% 150.77% -
  Horiz. % 300.51% 322.05% 319.49% 219.74% 195.64% 250.77% 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 1.8000 1.7441 0.9411 1.2808 1.1772 1.2208 1.5371 2.67%
  YoY % 3.21% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.23% 83.33% 76.59% 79.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7600 0.8850 0.8750 1.2700 1.4400 0.8250 0.4550 -
P/RPS 0.35 0.42 0.43 0.28 0.33 0.17 0.15 15.16%
  YoY % -16.67% -2.33% 53.57% -15.15% 94.12% 13.33% -
  Horiz. % 233.33% 280.00% 286.67% 186.67% 220.00% 113.33% 100.00%
P/EPS 6.48 6.94 6.61 6.32 7.17 2.89 5.15 3.90%
  YoY % -6.63% 4.99% 4.59% -11.85% 148.10% -43.88% -
  Horiz. % 125.83% 134.76% 128.35% 122.72% 139.22% 56.12% 100.00%
EY 15.43 14.41 15.13 15.81 13.94 34.57 19.43 -3.77%
  YoY % 7.08% -4.76% -4.30% 13.41% -59.68% 77.92% -
  Horiz. % 79.41% 74.16% 77.87% 81.37% 71.74% 177.92% 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 0.42 0.50 0.88 0.42 0.46 0.23 0.13 21.58%
  YoY % -16.00% -43.18% 109.52% -8.70% 100.00% 76.92% -
  Horiz. % 323.08% 384.62% 676.92% 323.08% 353.85% 176.92% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.7750 0.8850 0.8500 1.3500 1.3300 0.9500 0.6800 -
P/RPS 0.36 0.42 0.42 0.30 0.31 0.20 0.23 7.75%
  YoY % -14.29% 0.00% 40.00% -3.23% 55.00% -13.04% -
  Horiz. % 156.52% 182.61% 182.61% 130.43% 134.78% 86.96% 100.00%
P/EPS 6.61 6.94 6.42 6.72 6.62 3.33 7.69 -2.49%
  YoY % -4.76% 8.10% -4.46% 1.51% 98.80% -56.70% -
  Horiz. % 85.96% 90.25% 83.49% 87.39% 86.09% 43.30% 100.00%
EY 15.13 14.41 15.58 14.87 15.10 30.02 13.00 2.56%
  YoY % 5.00% -7.51% 4.77% -1.52% -49.70% 130.92% -
  Horiz. % 116.38% 110.85% 119.85% 114.38% 116.15% 230.92% 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 0.43 0.50 0.85 0.45 0.43 0.27 0.20 13.60%
  YoY % -14.00% -41.18% 88.89% 4.65% 59.26% 35.00% -
  Horiz. % 215.00% 250.00% 425.00% 225.00% 215.00% 135.00% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers