Highlights

[PWF] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     46.67%    YoY -     -35.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 233,740 281,221 261,537 261,944 248,850 218,252 215,473 1.36%
  YoY % -16.88% 7.53% -0.16% 5.26% 14.02% 1.29% -
  Horiz. % 108.48% 130.51% 121.38% 121.57% 115.49% 101.29% 100.00%
PBT -4,463 12,945 14,359 23,609 16,177 11,161 14,920 -
  YoY % -134.48% -9.85% -39.18% 45.94% 44.94% -25.19% -
  Horiz. % -29.91% 86.76% 96.24% 158.24% 108.42% 74.81% 100.00%
Tax -210 -2,902 -4,690 -7,184 -5,093 -3,463 -4,375 -39.69%
  YoY % 92.76% 38.12% 34.72% -41.06% -47.07% 20.85% -
  Horiz. % 4.80% 66.33% 107.20% 164.21% 116.41% 79.15% 100.00%
NP -4,673 10,043 9,669 16,425 11,084 7,698 10,545 -
  YoY % -146.53% 3.87% -41.13% 48.19% 43.99% -27.00% -
  Horiz. % -44.31% 95.24% 91.69% 155.76% 105.11% 73.00% 100.00%
NP to SH -4,713 10,802 11,068 17,080 11,084 7,698 10,545 -
  YoY % -143.63% -2.40% -35.20% 54.10% 43.99% -27.00% -
  Horiz. % -44.69% 102.44% 104.96% 161.97% 105.11% 73.00% 100.00%
Tax Rate - % 22.42 % 32.66 % 30.43 % 31.48 % 31.03 % 29.32 % -
  YoY % 0.00% -31.35% 7.33% -3.34% 1.45% 5.83% -
  Horiz. % 0.00% 76.47% 111.39% 103.79% 107.37% 105.83% 100.00%
Total Cost 238,413 271,178 251,868 245,519 237,766 210,554 204,928 2.55%
  YoY % -12.08% 7.67% 2.59% 3.26% 12.92% 2.75% -
  Horiz. % 116.34% 132.33% 122.91% 119.81% 116.02% 102.75% 100.00%
Net Worth 303,357 314,842 303,445 243,300 228,958 215,152 221,027 5.41%
  YoY % -3.65% 3.76% 24.72% 6.26% 6.42% -2.66% -
  Horiz. % 137.25% 142.44% 137.29% 110.08% 103.59% 97.34% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 3,478 2,586 32 5,306 - - -
  YoY % 0.00% 34.52% 7,819.22% -99.38% 0.00% 0.00% -
  Horiz. % 0.00% 65.55% 48.73% 0.62% 100.00% - -
Div Payout % - % 32.21 % 23.37 % 0.19 % 47.88 % - % - % -
  YoY % 0.00% 37.83% 12,200.00% -99.60% 0.00% 0.00% -
  Horiz. % 0.00% 67.27% 48.81% 0.40% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 303,357 314,842 303,445 243,300 228,958 215,152 221,027 5.41%
  YoY % -3.65% 3.76% 24.72% 6.26% 6.42% -2.66% -
  Horiz. % 137.25% 142.44% 137.29% 110.08% 103.59% 97.34% 100.00%
NOSH 172,362 173,946 172,412 163,288 151,627 69,854 59,576 19.35%
  YoY % -0.91% 0.89% 5.59% 7.69% 117.06% 17.25% -
  Horiz. % 289.31% 291.97% 289.40% 274.08% 254.51% 117.25% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -2.00 % 3.57 % 3.70 % 6.27 % 4.45 % 3.53 % 4.89 % -
  YoY % -156.02% -3.51% -40.99% 40.90% 26.06% -27.81% -
  Horiz. % -40.90% 73.01% 75.66% 128.22% 91.00% 72.19% 100.00%
ROE -1.55 % 3.43 % 3.65 % 7.02 % 4.84 % 3.58 % 4.77 % -
  YoY % -145.19% -6.03% -48.01% 45.04% 35.20% -24.95% -
  Horiz. % -32.49% 71.91% 76.52% 147.17% 101.47% 75.05% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 135.61 161.67 151.69 160.42 164.12 312.44 361.68 -15.07%
  YoY % -16.12% 6.58% -5.44% -2.25% -47.47% -13.61% -
  Horiz. % 37.49% 44.70% 41.94% 44.35% 45.38% 86.39% 100.00%
EPS -2.73 6.21 6.44 10.46 7.31 11.02 17.70 -
  YoY % -143.96% -3.57% -38.43% 43.09% -33.67% -37.74% -
  Horiz. % -15.42% 35.08% 36.38% 59.10% 41.30% 62.26% 100.00%
DPS 0.00 2.00 1.50 0.02 3.50 0.00 0.00 -
  YoY % 0.00% 33.33% 7,400.00% -99.43% 0.00% 0.00% -
  Horiz. % 0.00% 57.14% 42.86% 0.57% 100.00% - -
NAPS 1.7600 1.8100 1.7600 1.4900 1.5100 3.0800 3.7100 -11.68%
  YoY % -2.76% 2.84% 18.12% -1.32% -50.97% -16.98% -
  Horiz. % 47.44% 48.79% 47.44% 40.16% 40.70% 83.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,986
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 134.34 161.63 150.32 150.55 143.03 125.44 123.84 1.36%
  YoY % -16.88% 7.52% -0.15% 5.26% 14.02% 1.29% -
  Horiz. % 108.48% 130.52% 121.38% 121.57% 115.50% 101.29% 100.00%
EPS -2.71 6.21 6.36 9.82 6.37 4.42 6.06 -
  YoY % -143.64% -2.36% -35.23% 54.16% 44.12% -27.06% -
  Horiz. % -44.72% 102.48% 104.95% 162.05% 105.12% 72.94% 100.00%
DPS 0.00 2.00 1.49 0.02 3.05 0.00 0.00 -
  YoY % 0.00% 34.23% 7,350.00% -99.34% 0.00% 0.00% -
  Horiz. % 0.00% 65.57% 48.85% 0.66% 100.00% - -
NAPS 1.7436 1.8096 1.7441 1.3984 1.3160 1.2366 1.2704 5.41%
  YoY % -3.65% 3.76% 24.72% 6.26% 6.42% -2.66% -
  Horiz. % 137.25% 142.44% 137.29% 110.08% 103.59% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4500 0.7250 0.7900 1.1000 0.7400 1.1500 1.7000 -
P/RPS 0.33 0.45 0.52 0.69 0.45 0.37 0.47 -5.72%
  YoY % -26.67% -13.46% -24.64% 53.33% 21.62% -21.28% -
  Horiz. % 70.21% 95.74% 110.64% 146.81% 95.74% 78.72% 100.00%
P/EPS -16.46 11.67 12.31 10.52 10.12 10.44 9.60 -
  YoY % -241.05% -5.20% 17.02% 3.95% -3.07% 8.75% -
  Horiz. % -171.46% 121.56% 128.23% 109.58% 105.42% 108.75% 100.00%
EY -6.08 8.57 8.13 9.51 9.88 9.58 10.41 -
  YoY % -170.95% 5.41% -14.51% -3.74% 3.13% -7.97% -
  Horiz. % -58.41% 82.32% 78.10% 91.35% 94.91% 92.03% 100.00%
DY 0.00 2.76 1.90 0.02 4.73 0.00 0.00 -
  YoY % 0.00% 45.26% 9,400.00% -99.58% 0.00% 0.00% -
  Horiz. % 0.00% 58.35% 40.17% 0.42% 100.00% - -
P/NAPS 0.26 0.40 0.45 0.74 0.49 0.37 0.46 -9.06%
  YoY % -35.00% -11.11% -39.19% 51.02% 32.43% -19.57% -
  Horiz. % 56.52% 86.96% 97.83% 160.87% 106.52% 80.43% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.4600 0.7150 0.7400 1.0300 0.7600 1.2900 1.5700 -
P/RPS 0.34 0.44 0.49 0.64 0.46 0.41 0.43 -3.83%
  YoY % -22.73% -10.20% -23.44% 39.13% 12.20% -4.65% -
  Horiz. % 79.07% 102.33% 113.95% 148.84% 106.98% 95.35% 100.00%
P/EPS -16.82 11.51 11.53 9.85 10.40 11.71 8.87 -
  YoY % -246.13% -0.17% 17.06% -5.29% -11.19% 32.02% -
  Horiz. % -189.63% 129.76% 129.99% 111.05% 117.25% 132.02% 100.00%
EY -5.94 8.69 8.68 10.16 9.62 8.54 11.27 -
  YoY % -168.35% 0.12% -14.57% 5.61% 12.65% -24.22% -
  Horiz. % -52.71% 77.11% 77.02% 90.15% 85.36% 75.78% 100.00%
DY 0.00 2.80 2.03 0.02 4.61 0.00 0.00 -
  YoY % 0.00% 37.93% 10,050.00% -99.57% 0.00% 0.00% -
  Horiz. % 0.00% 60.74% 44.03% 0.43% 100.00% - -
P/NAPS 0.26 0.40 0.42 0.69 0.50 0.42 0.42 -7.68%
  YoY % -35.00% -4.76% -39.13% 38.00% 19.05% 0.00% -
  Horiz. % 61.90% 95.24% 100.00% 164.29% 119.05% 100.00% 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.
 


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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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