Highlights

[PWF] YoY Cumulative Quarter Result on 2018-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -67.07%    YoY -     0.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 90,420 88,368 94,462 91,135 83,702 83,635 71,653 3.95%
  YoY % 2.32% -6.45% 3.65% 8.88% 0.08% 16.72% -
  Horiz. % 126.19% 123.33% 131.83% 127.19% 116.82% 116.72% 100.00%
PBT 4,557 -4,701 3,445 7,593 7,382 5,318 4,508 0.18%
  YoY % 196.94% -236.46% -54.63% 2.86% 38.81% 17.97% -
  Horiz. % 101.09% -104.28% 76.42% 168.43% 163.75% 117.97% 100.00%
Tax -1,414 853 1,204 -1,559 -1,963 -1,590 -1,192 2.88%
  YoY % -265.77% -29.15% 177.23% 20.58% -23.46% -33.39% -
  Horiz. % 118.62% -71.56% -101.01% 130.79% 164.68% 133.39% 100.00%
NP 3,143 -3,848 4,649 6,034 5,419 3,728 3,316 -0.89%
  YoY % 181.68% -182.77% -22.95% 11.35% 45.36% 12.42% -
  Horiz. % 94.78% -116.04% 140.20% 181.97% 163.42% 112.42% 100.00%
NP to SH 3,368 -3,974 5,098 5,464 5,419 3,728 3,316 0.26%
  YoY % 184.75% -177.95% -6.70% 0.83% 45.36% 12.42% -
  Horiz. % 101.57% -119.84% 153.74% 164.78% 163.42% 112.42% 100.00%
Tax Rate 31.03 % - % -34.95 % 20.53 % 26.59 % 29.90 % 26.44 % 2.70%
  YoY % 0.00% 0.00% -270.24% -22.79% -11.07% 13.09% -
  Horiz. % 117.36% 0.00% -132.19% 77.65% 100.57% 113.09% 100.00%
Total Cost 87,277 92,216 89,813 85,101 78,283 79,907 68,337 4.16%
  YoY % -5.36% 2.68% 5.54% 8.71% -2.03% 16.93% -
  Horiz. % 127.72% 134.94% 131.43% 124.53% 114.55% 116.93% 100.00%
Net Worth 315,537 304,405 313,102 303,383 163,701 222,788 204,772 7.47%
  YoY % 3.66% -2.78% 3.20% 85.33% -26.52% 8.80% -
  Horiz. % 154.09% 148.66% 152.90% 148.16% 79.94% 108.80% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 315,537 304,405 313,102 303,383 163,701 222,788 204,772 7.47%
  YoY % 3.66% -2.78% 3.20% 85.33% -26.52% 8.80% -
  Horiz. % 154.09% 148.66% 152.90% 148.16% 79.94% 108.80% 100.00%
NOSH 172,425 173,946 173,946 171,403 163,701 74,262 66,055 17.32%
  YoY % -0.87% 0.00% 1.48% 4.70% 120.43% 12.42% -
  Horiz. % 261.03% 263.33% 263.33% 259.48% 247.82% 112.42% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.48 % -4.35 % 4.92 % 6.62 % 6.47 % 4.46 % 4.63 % -4.64%
  YoY % 180.00% -188.41% -25.68% 2.32% 45.07% -3.67% -
  Horiz. % 75.16% -93.95% 106.26% 142.98% 139.74% 96.33% 100.00%
ROE 1.07 % -1.31 % 1.63 % 1.80 % 3.31 % 1.67 % 1.62 % -6.67%
  YoY % 181.68% -180.37% -9.44% -45.62% 98.20% 3.09% -
  Horiz. % 66.05% -80.86% 100.62% 111.11% 204.32% 103.09% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 52.44 50.80 54.31 53.17 51.13 112.62 108.47 -11.40%
  YoY % 3.23% -6.46% 2.14% 3.99% -54.60% 3.83% -
  Horiz. % 48.35% 46.83% 50.07% 49.02% 47.14% 103.83% 100.00%
EPS 1.95 -2.28 2.93 3.52 3.31 5.02 5.02 -14.57%
  YoY % 185.53% -177.82% -16.76% 6.34% -34.06% 0.00% -
  Horiz. % 38.84% -45.42% 58.37% 70.12% 65.94% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8300 1.7500 1.8000 1.7700 1.0000 3.0000 3.1000 -8.40%
  YoY % 4.57% -2.78% 1.69% 77.00% -66.67% -3.23% -
  Horiz. % 59.03% 56.45% 58.06% 57.10% 32.26% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 48.26 47.17 50.42 48.65 44.68 44.64 38.25 3.95%
  YoY % 2.31% -6.45% 3.64% 8.89% 0.09% 16.71% -
  Horiz. % 126.17% 123.32% 131.82% 127.19% 116.81% 116.71% 100.00%
EPS 1.80 -2.12 2.72 2.92 2.89 1.99 1.77 0.28%
  YoY % 184.91% -177.94% -6.85% 1.04% 45.23% 12.43% -
  Horiz. % 101.69% -119.77% 153.67% 164.97% 163.28% 112.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6843 1.6248 1.6713 1.6194 0.8738 1.1892 1.0930 7.47%
  YoY % 3.66% -2.78% 3.20% 85.33% -26.52% 8.80% -
  Horiz. % 154.10% 148.66% 152.91% 148.16% 79.95% 108.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.6300 0.4200 0.7600 0.8850 0.8750 1.2700 1.4400 -
P/RPS 1.20 0.83 1.40 1.66 1.71 1.13 1.33 -1.70%
  YoY % 44.58% -40.71% -15.66% -2.92% 51.33% -15.04% -
  Horiz. % 90.23% 62.41% 105.26% 124.81% 128.57% 84.96% 100.00%
P/EPS 32.25 -18.38 25.93 27.76 26.43 25.30 28.69 1.97%
  YoY % 275.46% -170.88% -6.59% 5.03% 4.47% -11.82% -
  Horiz. % 112.41% -64.06% 90.38% 96.76% 92.12% 88.18% 100.00%
EY 3.10 -5.44 3.86 3.60 3.78 3.95 3.49 -1.95%
  YoY % 156.99% -240.93% 7.22% -4.76% -4.30% 13.18% -
  Horiz. % 88.83% -155.87% 110.60% 103.15% 108.31% 113.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.24 0.42 0.50 0.88 0.42 0.46 -4.91%
  YoY % 41.67% -42.86% -16.00% -43.18% 109.52% -8.70% -
  Horiz. % 73.91% 52.17% 91.30% 108.70% 191.30% 91.30% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 30/06/20 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 -
Price 0.6200 0.5100 0.7750 0.8850 0.8500 1.3500 1.3300 -
P/RPS 1.18 1.00 1.43 1.66 1.66 1.20 1.23 -0.69%
  YoY % 18.00% -30.07% -13.86% 0.00% 38.33% -2.44% -
  Horiz. % 95.93% 81.30% 116.26% 134.96% 134.96% 97.56% 100.00%
P/EPS 31.74 -22.32 26.44 27.76 25.68 26.89 26.49 3.06%
  YoY % 242.20% -184.42% -4.76% 8.10% -4.50% 1.51% -
  Horiz. % 119.82% -84.26% 99.81% 104.79% 96.94% 101.51% 100.00%
EY 3.15 -4.48 3.78 3.60 3.89 3.72 3.77 -2.95%
  YoY % 170.31% -218.52% 5.00% -7.46% 4.57% -1.33% -
  Horiz. % 83.55% -118.83% 100.27% 95.49% 103.18% 98.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.29 0.43 0.50 0.85 0.45 0.43 -3.83%
  YoY % 17.24% -32.56% -14.00% -41.18% 88.89% 4.65% -
  Horiz. % 79.07% 67.44% 100.00% 116.28% 197.67% 104.65% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS