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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers