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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 281,221 261,537 261,944 248,850 218,252 215,473 188,381 6.90%
  YoY % 7.53% -0.16% 5.26% 14.02% 1.29% 14.38% -
  Horiz. % 149.28% 138.83% 139.05% 132.10% 115.86% 114.38% 100.00%
PBT 12,945 14,359 23,609 16,177 11,161 14,920 6,702 11.59%
  YoY % -9.85% -39.18% 45.94% 44.94% -25.19% 122.62% -
  Horiz. % 193.15% 214.25% 352.27% 241.38% 166.53% 222.62% 100.00%
Tax -2,902 -4,690 -7,184 -5,093 -3,463 -4,375 -2,026 6.17%
  YoY % 38.12% 34.72% -41.06% -47.07% 20.85% -115.94% -
  Horiz. % 143.24% 231.49% 354.59% 251.38% 170.93% 215.94% 100.00%
NP 10,043 9,669 16,425 11,084 7,698 10,545 4,676 13.58%
  YoY % 3.87% -41.13% 48.19% 43.99% -27.00% 125.51% -
  Horiz. % 214.78% 206.78% 351.26% 237.04% 164.63% 225.51% 100.00%
NP to SH 10,802 11,068 17,080 11,084 7,698 10,545 4,676 14.97%
  YoY % -2.40% -35.20% 54.10% 43.99% -27.00% 125.51% -
  Horiz. % 231.01% 236.70% 365.27% 237.04% 164.63% 225.51% 100.00%
Tax Rate 22.42 % 32.66 % 30.43 % 31.48 % 31.03 % 29.32 % 30.23 % -4.86%
  YoY % -31.35% 7.33% -3.34% 1.45% 5.83% -3.01% -
  Horiz. % 74.16% 108.04% 100.66% 104.13% 102.65% 96.99% 100.00%
Total Cost 271,178 251,868 245,519 237,766 210,554 204,928 183,705 6.70%
  YoY % 7.67% 2.59% 3.26% 12.92% 2.75% 11.55% -
  Horiz. % 147.62% 137.10% 133.65% 129.43% 114.62% 111.55% 100.00%
Net Worth 314,842 303,445 243,300 228,958 215,152 221,027 210,808 6.91%
  YoY % 3.76% 24.72% 6.26% 6.42% -2.66% 4.85% -
  Horiz. % 149.35% 143.94% 115.41% 108.61% 102.06% 104.85% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 3,478 2,586 32 5,306 - - - -
  YoY % 34.52% 7,819.22% -99.38% 0.00% 0.00% 0.00% -
  Horiz. % 65.55% 48.73% 0.62% 100.00% - - -
Div Payout % 32.21 % 23.37 % 0.19 % 47.88 % - % - % - % -
  YoY % 37.83% 12,200.00% -99.60% 0.00% 0.00% 0.00% -
  Horiz. % 67.27% 48.81% 0.40% 100.00% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 314,842 303,445 243,300 228,958 215,152 221,027 210,808 6.91%
  YoY % 3.76% 24.72% 6.26% 6.42% -2.66% 4.85% -
  Horiz. % 149.35% 143.94% 115.41% 108.61% 102.06% 104.85% 100.00%
NOSH 173,946 172,412 163,288 151,627 69,854 59,576 59,719 19.49%
  YoY % 0.89% 5.59% 7.69% 117.06% 17.25% -0.24% -
  Horiz. % 291.27% 288.71% 273.43% 253.90% 116.97% 99.76% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.57 % 3.70 % 6.27 % 4.45 % 3.53 % 4.89 % 2.48 % 6.26%
  YoY % -3.51% -40.99% 40.90% 26.06% -27.81% 97.18% -
  Horiz. % 143.95% 149.19% 252.82% 179.44% 142.34% 197.18% 100.00%
ROE 3.43 % 3.65 % 7.02 % 4.84 % 3.58 % 4.77 % 2.22 % 7.52%
  YoY % -6.03% -48.01% 45.04% 35.20% -24.95% 114.86% -
  Horiz. % 154.50% 164.41% 316.22% 218.02% 161.26% 214.86% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 161.67 151.69 160.42 164.12 312.44 361.68 315.45 -10.54%
  YoY % 6.58% -5.44% -2.25% -47.47% -13.61% 14.66% -
  Horiz. % 51.25% 48.09% 50.85% 52.03% 99.05% 114.66% 100.00%
EPS 6.21 6.44 10.46 7.31 11.02 17.70 7.83 -3.79%
  YoY % -3.57% -38.43% 43.09% -33.67% -37.74% 126.05% -
  Horiz. % 79.31% 82.25% 133.59% 93.36% 140.74% 226.05% 100.00%
DPS 2.00 1.50 0.02 3.50 0.00 0.00 0.00 -
  YoY % 33.33% 7,400.00% -99.43% 0.00% 0.00% 0.00% -
  Horiz. % 57.14% 42.86% 0.57% 100.00% - - -
NAPS 1.8100 1.7600 1.4900 1.5100 3.0800 3.7100 3.5300 -10.53%
  YoY % 2.84% 18.12% -1.32% -50.97% -16.98% 5.10% -
  Horiz. % 51.27% 49.86% 42.21% 42.78% 87.25% 105.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 161.67 150.36 150.59 143.06 125.47 123.87 108.30 6.90%
  YoY % 7.52% -0.15% 5.26% 14.02% 1.29% 14.38% -
  Horiz. % 149.28% 138.84% 139.05% 132.10% 115.85% 114.38% 100.00%
EPS 6.21 6.36 9.82 6.37 4.43 6.06 2.69 14.96%
  YoY % -2.36% -35.23% 54.16% 43.79% -26.90% 125.28% -
  Horiz. % 230.86% 236.43% 365.06% 236.80% 164.68% 225.28% 100.00%
DPS 2.00 1.49 0.02 3.05 0.00 0.00 0.00 -
  YoY % 34.23% 7,350.00% -99.34% 0.00% 0.00% 0.00% -
  Horiz. % 65.57% 48.85% 0.66% 100.00% - - -
NAPS 1.8100 1.7445 1.3987 1.3163 1.2369 1.2707 1.2119 6.91%
  YoY % 3.75% 24.72% 6.26% 6.42% -2.66% 4.85% -
  Horiz. % 149.35% 143.95% 115.41% 108.61% 102.06% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7250 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 -
P/RPS 0.45 0.52 0.69 0.45 0.37 0.47 0.20 14.46%
  YoY % -13.46% -24.64% 53.33% 21.62% -21.28% 135.00% -
  Horiz. % 225.00% 260.00% 345.00% 225.00% 185.00% 235.00% 100.00%
P/EPS 11.67 12.31 10.52 10.12 10.44 9.60 8.11 6.25%
  YoY % -5.20% 17.02% 3.95% -3.07% 8.75% 18.37% -
  Horiz. % 143.90% 151.79% 129.72% 124.78% 128.73% 118.37% 100.00%
EY 8.57 8.13 9.51 9.88 9.58 10.41 12.33 -5.88%
  YoY % 5.41% -14.51% -3.74% 3.13% -7.97% -15.57% -
  Horiz. % 69.51% 65.94% 77.13% 80.13% 77.70% 84.43% 100.00%
DY 2.76 1.90 0.02 4.73 0.00 0.00 0.00 -
  YoY % 45.26% 9,400.00% -99.58% 0.00% 0.00% 0.00% -
  Horiz. % 58.35% 40.17% 0.42% 100.00% - - -
P/NAPS 0.40 0.45 0.74 0.49 0.37 0.46 0.18 14.23%
  YoY % -11.11% -39.19% 51.02% 32.43% -19.57% 155.56% -
  Horiz. % 222.22% 250.00% 411.11% 272.22% 205.56% 255.56% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.7150 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 -
P/RPS 0.44 0.49 0.64 0.46 0.41 0.43 0.24 10.63%
  YoY % -10.20% -23.44% 39.13% 12.20% -4.65% 79.17% -
  Horiz. % 183.33% 204.17% 266.67% 191.67% 170.83% 179.17% 100.00%
P/EPS 11.51 11.53 9.85 10.40 11.71 8.87 9.58 3.10%
  YoY % -0.17% 17.06% -5.29% -11.19% 32.02% -7.41% -
  Horiz. % 120.15% 120.35% 102.82% 108.56% 122.23% 92.59% 100.00%
EY 8.69 8.68 10.16 9.62 8.54 11.27 10.44 -3.01%
  YoY % 0.12% -14.57% 5.61% 12.65% -24.22% 7.95% -
  Horiz. % 83.24% 83.14% 97.32% 92.15% 81.80% 107.95% 100.00%
DY 2.80 2.03 0.02 4.61 0.00 0.00 0.00 -
  YoY % 37.93% 10,050.00% -99.57% 0.00% 0.00% 0.00% -
  Horiz. % 60.74% 44.03% 0.43% 100.00% - - -
P/NAPS 0.40 0.42 0.69 0.50 0.42 0.42 0.21 11.33%
  YoY % -4.76% -39.13% 38.00% 19.05% 0.00% 100.00% -
  Horiz. % 190.48% 200.00% 328.57% 238.10% 200.00% 200.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers