Highlights

[PWF] YoY Cumulative Quarter Result on 2019-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     11.77%    YoY -     -24.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 153,598 175,330 176,841 168,593 158,935 139,735 142,123 1.30%
  YoY % -12.39% -0.85% 4.89% 6.08% 13.74% -1.68% -
  Horiz. % 108.07% 123.36% 124.43% 118.62% 111.83% 98.32% 100.00%
PBT -8,592 5,543 9,685 15,255 10,022 7,562 8,990 -
  YoY % -255.01% -42.77% -36.51% 52.22% 32.53% -15.88% -
  Horiz. % -95.57% 61.66% 107.73% 169.69% 111.48% 84.12% 100.00%
Tax -22 -250 -3,036 -4,576 -2,721 -2,627 -2,194 -53.53%
  YoY % 91.20% 91.77% 33.65% -68.17% -3.58% -19.74% -
  Horiz. % 1.00% 11.39% 138.38% 208.57% 124.02% 119.74% 100.00%
NP -8,614 5,293 6,649 10,679 7,301 4,935 6,796 -
  YoY % -262.74% -20.39% -37.74% 46.27% 47.94% -27.38% -
  Horiz. % -126.75% 77.88% 97.84% 157.14% 107.43% 72.62% 100.00%
NP to SH -8,711 5,698 7,546 11,029 7,301 4,935 6,796 -
  YoY % -252.88% -24.49% -31.58% 51.06% 47.94% -27.38% -
  Horiz. % -128.18% 83.84% 111.04% 162.29% 107.43% 72.62% 100.00%
Tax Rate - % 4.51 % 31.35 % 30.00 % 27.15 % 34.74 % 24.40 % -
  YoY % 0.00% -85.61% 4.50% 10.50% -21.85% 42.38% -
  Horiz. % 0.00% 18.48% 128.48% 122.95% 111.27% 142.38% 100.00%
Total Cost 162,212 170,037 170,192 157,914 151,634 134,800 135,327 3.06%
  YoY % -4.60% -0.09% 7.78% 4.14% 12.49% -0.39% -
  Horiz. % 119.87% 125.65% 125.76% 116.69% 112.05% 99.61% 100.00%
Net Worth 299,909 314,842 305,008 240,187 453,886 208,947 214,798 5.72%
  YoY % -4.74% 3.22% 26.99% -47.08% 117.23% -2.72% -
  Horiz. % 139.62% 146.58% 142.00% 111.82% 211.31% 97.28% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 1,739 2,584 32 2,239 - - -
  YoY % 0.00% -32.70% 7,809.96% -98.54% 0.00% 0.00% -
  Horiz. % 0.00% 77.67% 115.42% 1.46% 100.00% - -
Div Payout % - % 30.53 % 34.25 % 0.30 % 30.67 % - % - % -
  YoY % 0.00% -10.86% 11,316.67% -99.02% 0.00% 0.00% -
  Horiz. % 0.00% 99.54% 111.67% 0.98% 100.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 299,909 314,842 305,008 240,187 453,886 208,947 214,798 5.72%
  YoY % -4.74% 3.22% 26.99% -47.08% 117.23% -2.72% -
  Horiz. % 139.62% 146.58% 142.00% 111.82% 211.31% 97.28% 100.00%
NOSH 172,362 173,946 172,321 163,392 149,304 68,732 59,666 19.32%
  YoY % -0.91% 0.94% 5.46% 9.44% 117.23% 15.19% -
  Horiz. % 288.88% 291.53% 288.81% 273.84% 250.23% 115.19% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -5.61 % 3.02 % 3.76 % 6.33 % 4.59 % 3.53 % 4.78 % -
  YoY % -285.76% -19.68% -40.60% 37.91% 30.03% -26.15% -
  Horiz. % -117.36% 63.18% 78.66% 132.43% 96.03% 73.85% 100.00%
ROE -2.90 % 1.81 % 2.47 % 4.59 % 1.61 % 2.36 % 3.16 % -
  YoY % -260.22% -26.72% -46.19% 185.09% -31.78% -25.32% -
  Horiz. % -91.77% 57.28% 78.16% 145.25% 50.95% 74.68% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 89.11 100.80 102.62 103.18 106.45 203.30 238.20 -15.10%
  YoY % -11.60% -1.77% -0.54% -3.07% -47.64% -14.65% -
  Horiz. % 37.41% 42.32% 43.08% 43.32% 44.69% 85.35% 100.00%
EPS -5.05 3.28 4.56 6.75 4.89 7.18 11.39 -
  YoY % -253.96% -28.07% -32.44% 38.04% -31.89% -36.96% -
  Horiz. % -44.34% 28.80% 40.04% 59.26% 42.93% 63.04% 100.00%
DPS 0.00 1.00 1.50 0.02 1.50 0.00 0.00 -
  YoY % 0.00% -33.33% 7,400.00% -98.67% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 100.00% 1.33% 100.00% - -
NAPS 1.7400 1.8100 1.7700 1.4700 3.0400 3.0400 3.6000 -11.40%
  YoY % -3.87% 2.26% 20.41% -51.64% 0.00% -15.56% -
  Horiz. % 48.33% 50.28% 49.17% 40.83% 84.44% 84.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 88.30 100.80 101.66 96.92 91.37 80.33 81.71 1.30%
  YoY % -12.40% -0.85% 4.89% 6.07% 13.74% -1.69% -
  Horiz. % 108.07% 123.36% 124.42% 118.61% 111.82% 98.31% 100.00%
EPS -5.01 3.28 4.34 6.34 4.20 2.84 3.91 -
  YoY % -252.74% -24.42% -31.55% 50.95% 47.89% -27.37% -
  Horiz. % -128.13% 83.89% 111.00% 162.15% 107.42% 72.63% 100.00%
DPS 0.00 1.00 1.49 0.02 1.29 0.00 0.00 -
  YoY % 0.00% -32.89% 7,350.00% -98.45% 0.00% 0.00% -
  Horiz. % 0.00% 77.52% 115.50% 1.55% 100.00% - -
NAPS 1.7242 1.8100 1.7535 1.3808 2.6094 1.2012 1.2349 5.72%
  YoY % -4.74% 3.22% 26.99% -47.08% 117.23% -2.73% -
  Horiz. % 139.62% 146.57% 142.00% 111.81% 211.30% 97.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5100 0.7250 0.8800 1.0500 1.5400 1.2200 1.2200 -
P/RPS 0.57 0.72 0.86 1.02 1.45 0.60 0.51 1.87%
  YoY % -20.83% -16.28% -15.69% -29.66% 141.67% 17.65% -
  Horiz. % 111.76% 141.18% 168.63% 200.00% 284.31% 117.65% 100.00%
P/EPS -10.09 22.13 20.10 15.56 31.49 16.99 10.71 -
  YoY % -145.59% 10.10% 29.18% -50.59% 85.34% 58.64% -
  Horiz. % -94.21% 206.63% 187.68% 145.28% 294.02% 158.64% 100.00%
EY -9.91 4.52 4.98 6.43 3.18 5.89 9.34 -
  YoY % -319.25% -9.24% -22.55% 102.20% -46.01% -36.94% -
  Horiz. % -106.10% 48.39% 53.32% 68.84% 34.05% 63.06% 100.00%
DY 0.00 1.38 1.70 0.02 0.97 0.00 0.00 -
  YoY % 0.00% -18.82% 8,400.00% -97.94% 0.00% 0.00% -
  Horiz. % 0.00% 142.27% 175.26% 2.06% 100.00% - -
P/NAPS 0.29 0.40 0.50 0.71 0.51 0.40 0.34 -2.61%
  YoY % -27.50% -20.00% -29.58% 39.22% 27.50% 17.65% -
  Horiz. % 85.29% 117.65% 147.06% 208.82% 150.00% 117.65% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.4800 0.7600 0.8400 1.1200 0.6800 1.0700 1.6700 -
P/RPS 0.54 0.75 0.82 1.09 0.64 0.53 0.70 -4.23%
  YoY % -28.00% -8.54% -24.77% 70.31% 20.75% -24.29% -
  Horiz. % 77.14% 107.14% 117.14% 155.71% 91.43% 75.71% 100.00%
P/EPS -9.50 23.20 19.18 16.59 13.91 14.90 14.66 -
  YoY % -140.95% 20.96% 15.61% 19.27% -6.64% 1.64% -
  Horiz. % -64.80% 158.25% 130.83% 113.17% 94.88% 101.64% 100.00%
EY -10.53 4.31 5.21 6.03 7.19 6.71 6.82 -
  YoY % -344.32% -17.27% -13.60% -16.13% 7.15% -1.61% -
  Horiz. % -154.40% 63.20% 76.39% 88.42% 105.43% 98.39% 100.00%
DY 0.00 1.32 1.79 0.02 2.21 0.00 0.00 -
  YoY % 0.00% -26.26% 8,850.00% -99.10% 0.00% 0.00% -
  Horiz. % 0.00% 59.73% 81.00% 0.90% 100.00% - -
P/NAPS 0.28 0.42 0.47 0.76 0.22 0.35 0.46 -7.93%
  YoY % -33.33% -10.64% -38.16% 245.45% -37.14% -23.91% -
  Horiz. % 60.87% 91.30% 102.17% 165.22% 47.83% 76.09% 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
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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