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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 175,330 176,841 168,593 158,935 139,735 142,123 114,813 7.31%
  YoY % -0.85% 4.89% 6.08% 13.74% -1.68% 23.79% -
  Horiz. % 152.71% 154.03% 146.84% 138.43% 121.71% 123.79% 100.00%
PBT 5,543 9,685 15,255 10,022 7,562 8,990 4,703 2.78%
  YoY % -42.77% -36.51% 52.22% 32.53% -15.88% 91.15% -
  Horiz. % 117.86% 205.93% 324.37% 213.10% 160.79% 191.15% 100.00%
Tax -250 -3,036 -4,576 -2,721 -2,627 -2,194 -1,655 -27.01%
  YoY % 91.77% 33.65% -68.17% -3.58% -19.74% -32.57% -
  Horiz. % 15.11% 183.44% 276.50% 164.41% 158.73% 132.57% 100.00%
NP 5,293 6,649 10,679 7,301 4,935 6,796 3,048 9.63%
  YoY % -20.39% -37.74% 46.27% 47.94% -27.38% 122.97% -
  Horiz. % 173.65% 218.14% 350.36% 239.53% 161.91% 222.97% 100.00%
NP to SH 5,698 7,546 11,029 7,301 4,935 6,796 3,429 8.83%
  YoY % -24.49% -31.58% 51.06% 47.94% -27.38% 98.19% -
  Horiz. % 166.17% 220.06% 321.64% 212.92% 143.92% 198.19% 100.00%
Tax Rate 4.51 % 31.35 % 30.00 % 27.15 % 34.74 % 24.40 % 35.19 % -28.98%
  YoY % -85.61% 4.50% 10.50% -21.85% 42.38% -30.66% -
  Horiz. % 12.82% 89.09% 85.25% 77.15% 98.72% 69.34% 100.00%
Total Cost 170,037 170,192 157,914 151,634 134,800 135,327 111,765 7.24%
  YoY % -0.09% 7.78% 4.14% 12.49% -0.39% 21.08% -
  Horiz. % 152.14% 152.28% 141.29% 135.67% 120.61% 121.08% 100.00%
Net Worth 314,842 305,008 240,187 453,886 208,947 214,798 209,363 7.03%
  YoY % 3.22% 26.99% -47.08% 117.23% -2.72% 2.60% -
  Horiz. % 150.38% 145.68% 114.72% 216.79% 99.80% 102.60% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,739 2,584 32 2,239 - - - -
  YoY % -32.70% 7,809.96% -98.54% 0.00% 0.00% 0.00% -
  Horiz. % 77.67% 115.42% 1.46% 100.00% - - -
Div Payout % 30.53 % 34.25 % 0.30 % 30.67 % - % - % - % -
  YoY % -10.86% 11,316.67% -99.02% 0.00% 0.00% 0.00% -
  Horiz. % 99.54% 111.67% 0.98% 100.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 314,842 305,008 240,187 453,886 208,947 214,798 209,363 7.03%
  YoY % 3.22% 26.99% -47.08% 117.23% -2.72% 2.60% -
  Horiz. % 150.38% 145.68% 114.72% 216.79% 99.80% 102.60% 100.00%
NOSH 173,946 172,321 163,392 149,304 68,732 59,666 59,647 19.52%
  YoY % 0.94% 5.46% 9.44% 117.23% 15.19% 0.03% -
  Horiz. % 291.62% 288.90% 273.93% 250.31% 115.23% 100.03% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.02 % 3.76 % 6.33 % 4.59 % 3.53 % 4.78 % 2.65 % 2.20%
  YoY % -19.68% -40.60% 37.91% 30.03% -26.15% 80.38% -
  Horiz. % 113.96% 141.89% 238.87% 173.21% 133.21% 180.38% 100.00%
ROE 1.81 % 2.47 % 4.59 % 1.61 % 2.36 % 3.16 % 1.64 % 1.66%
  YoY % -26.72% -46.19% 185.09% -31.78% -25.32% 92.68% -
  Horiz. % 110.37% 150.61% 279.88% 98.17% 143.90% 192.68% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 100.80 102.62 103.18 106.45 203.30 238.20 192.49 -10.22%
  YoY % -1.77% -0.54% -3.07% -47.64% -14.65% 23.75% -
  Horiz. % 52.37% 53.31% 53.60% 55.30% 105.62% 123.75% 100.00%
EPS 3.28 4.56 6.75 4.89 7.18 11.39 5.11 -7.12%
  YoY % -28.07% -32.44% 38.04% -31.89% -36.96% 122.90% -
  Horiz. % 64.19% 89.24% 132.09% 95.69% 140.51% 222.90% 100.00%
DPS 1.00 1.50 0.02 1.50 0.00 0.00 0.00 -
  YoY % -33.33% 7,400.00% -98.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 1.33% 100.00% - - -
NAPS 1.8100 1.7700 1.4700 3.0400 3.0400 3.6000 3.5100 -10.45%
  YoY % 2.26% 20.41% -51.64% 0.00% -15.56% 2.56% -
  Horiz. % 51.57% 50.43% 41.88% 86.61% 86.61% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 100.80 101.66 96.92 91.37 80.33 81.71 66.00 7.31%
  YoY % -0.85% 4.89% 6.07% 13.74% -1.69% 23.80% -
  Horiz. % 152.73% 154.03% 146.85% 138.44% 121.71% 123.80% 100.00%
EPS 3.28 4.34 6.34 4.20 2.84 3.91 1.97 8.86%
  YoY % -24.42% -31.55% 50.95% 47.89% -27.37% 98.48% -
  Horiz. % 166.50% 220.30% 321.83% 213.20% 144.16% 198.48% 100.00%
DPS 1.00 1.49 0.02 1.29 0.00 0.00 0.00 -
  YoY % -32.89% 7,350.00% -98.45% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 115.50% 1.55% 100.00% - - -
NAPS 1.8100 1.7535 1.3808 2.6094 1.2012 1.2349 1.2036 7.03%
  YoY % 3.22% 26.99% -47.08% 117.23% -2.73% 2.60% -
  Horiz. % 150.38% 145.69% 114.72% 216.80% 99.80% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7250 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 -
P/RPS 0.72 0.86 1.02 1.45 0.60 0.51 0.36 12.24%
  YoY % -16.28% -15.69% -29.66% 141.67% 17.65% 41.67% -
  Horiz. % 200.00% 238.89% 283.33% 402.78% 166.67% 141.67% 100.00%
P/EPS 22.13 20.10 15.56 31.49 16.99 10.71 12.00 10.73%
  YoY % 10.10% 29.18% -50.59% 85.34% 58.64% -10.75% -
  Horiz. % 184.42% 167.50% 129.67% 262.42% 141.58% 89.25% 100.00%
EY 4.52 4.98 6.43 3.18 5.89 9.34 8.33 -9.68%
  YoY % -9.24% -22.55% 102.20% -46.01% -36.94% 12.12% -
  Horiz. % 54.26% 59.78% 77.19% 38.18% 70.71% 112.12% 100.00%
DY 1.38 1.70 0.02 0.97 0.00 0.00 0.00 -
  YoY % -18.82% 8,400.00% -97.94% 0.00% 0.00% 0.00% -
  Horiz. % 142.27% 175.26% 2.06% 100.00% - - -
P/NAPS 0.40 0.50 0.71 0.51 0.40 0.34 0.20 12.24%
  YoY % -20.00% -29.58% 39.22% 27.50% 17.65% 70.00% -
  Horiz. % 200.00% 250.00% 355.00% 255.00% 200.00% 170.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.7600 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 -
P/RPS 0.75 0.82 1.09 0.64 0.53 0.70 0.31 15.86%
  YoY % -8.54% -24.77% 70.31% 20.75% -24.29% 125.81% -
  Horiz. % 241.94% 264.52% 351.61% 206.45% 170.97% 225.81% 100.00%
P/EPS 23.20 19.18 16.59 13.91 14.90 14.66 10.44 14.23%
  YoY % 20.96% 15.61% 19.27% -6.64% 1.64% 40.42% -
  Horiz. % 222.22% 183.72% 158.91% 133.24% 142.72% 140.42% 100.00%
EY 4.31 5.21 6.03 7.19 6.71 6.82 9.58 -12.46%
  YoY % -17.27% -13.60% -16.13% 7.15% -1.61% -28.81% -
  Horiz. % 44.99% 54.38% 62.94% 75.05% 70.04% 71.19% 100.00%
DY 1.32 1.79 0.02 2.21 0.00 0.00 0.00 -
  YoY % -26.26% 8,850.00% -99.10% 0.00% 0.00% 0.00% -
  Horiz. % 59.73% 81.00% 0.90% 100.00% - - -
P/NAPS 0.42 0.47 0.76 0.22 0.35 0.46 0.17 16.26%
  YoY % -10.64% -38.16% 245.45% -37.14% -23.91% 170.59% -
  Horiz. % 247.06% 276.47% 447.06% 129.41% 205.88% 270.59% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers