Highlights

[PWF] YoY Cumulative Quarter Result on 2019-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -64.50%    YoY -     -6.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 94,462 91,135 83,702 83,635 71,653 70,932 57,270 8.69%
  YoY % 3.65% 8.88% 0.08% 16.72% 1.02% 23.86% -
  Horiz. % 164.94% 159.13% 146.15% 146.04% 125.11% 123.86% 100.00%
PBT 3,445 7,593 7,382 5,318 4,508 5,687 1,489 15.00%
  YoY % -54.63% 2.86% 38.81% 17.97% -20.73% 281.93% -
  Horiz. % 231.36% 509.94% 495.77% 357.15% 302.75% 381.93% 100.00%
Tax 1,204 -1,559 -1,963 -1,590 -1,192 -1,434 -172 -
  YoY % 177.23% 20.58% -23.46% -33.39% 16.88% -733.72% -
  Horiz. % -700.00% 906.40% 1,141.28% 924.42% 693.02% 833.72% 100.00%
NP 4,649 6,034 5,419 3,728 3,316 4,253 1,317 23.38%
  YoY % -22.95% 11.35% 45.36% 12.42% -22.03% 222.93% -
  Horiz. % 353.00% 458.16% 411.47% 283.07% 251.78% 322.93% 100.00%
NP to SH 5,098 5,464 5,419 3,728 3,316 4,253 1,698 20.10%
  YoY % -6.70% 0.83% 45.36% 12.42% -22.03% 150.47% -
  Horiz. % 300.24% 321.79% 319.14% 219.55% 195.29% 250.47% 100.00%
Tax Rate -34.95 % 20.53 % 26.59 % 29.90 % 26.44 % 25.22 % 11.55 % -
  YoY % -270.24% -22.79% -11.07% 13.09% 4.84% 118.35% -
  Horiz. % -302.60% 177.75% 230.22% 258.87% 228.92% 218.35% 100.00%
Total Cost 89,813 85,101 78,283 79,907 68,337 66,679 55,953 8.20%
  YoY % 5.54% 8.71% -2.03% 16.93% 2.49% 19.17% -
  Horiz. % 160.52% 152.09% 139.91% 142.81% 122.13% 119.17% 100.00%
Net Worth 313,102 303,383 163,701 222,788 204,772 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 76.59% 79.42% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 313,102 303,383 163,701 222,788 204,772 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 76.59% 79.42% 100.00%
NOSH 173,946 171,403 163,701 74,262 66,055 59,649 76,832 14.58%
  YoY % 1.48% 4.70% 120.43% 12.42% 10.74% -22.36% -
  Horiz. % 226.40% 223.09% 213.06% 96.66% 85.97% 77.64% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.92 % 6.62 % 6.47 % 4.46 % 4.63 % 6.00 % 2.30 % 13.50%
  YoY % -25.68% 2.32% 45.07% -3.67% -22.83% 160.87% -
  Horiz. % 213.91% 287.83% 281.30% 193.91% 201.30% 260.87% 100.00%
ROE 1.63 % 1.80 % 3.31 % 1.67 % 1.62 % 2.00 % 0.64 % 16.85%
  YoY % -9.44% -45.62% 98.20% 3.09% -19.00% 212.50% -
  Horiz. % 254.69% 281.25% 517.19% 260.94% 253.12% 312.50% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 54.31 53.17 51.13 112.62 108.47 118.91 74.54 -5.14%
  YoY % 2.14% 3.99% -54.60% 3.83% -8.78% 59.53% -
  Horiz. % 72.86% 71.33% 68.59% 151.09% 145.52% 159.53% 100.00%
EPS 2.93 3.52 3.31 5.02 5.02 7.13 2.21 4.81%
  YoY % -16.76% 6.34% -34.06% 0.00% -29.59% 222.62% -
  Horiz. % 132.58% 159.28% 149.77% 227.15% 227.15% 322.62% 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 1.8000 1.7700 1.0000 3.0000 3.1000 3.5600 3.4800 -10.40%
  YoY % 1.69% 77.00% -66.67% -3.23% -12.92% 2.30% -
  Horiz. % 51.72% 50.86% 28.74% 86.21% 89.08% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 54.31 52.39 48.12 48.08 41.19 40.78 32.92 8.70%
  YoY % 3.66% 8.87% 0.08% 16.73% 1.01% 23.88% -
  Horiz. % 164.98% 159.14% 146.17% 146.05% 125.12% 123.88% 100.00%
EPS 2.93 3.14 3.12 2.14 1.91 2.45 0.98 20.02%
  YoY % -6.69% 0.64% 45.79% 12.04% -22.04% 150.00% -
  Horiz. % 298.98% 320.41% 318.37% 218.37% 194.90% 250.00% 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 1.8000 1.7441 0.9411 1.2808 1.1772 1.2208 1.5371 2.67%
  YoY % 3.21% 85.33% -26.52% 8.80% -3.57% -20.58% -
  Horiz. % 117.10% 113.47% 61.23% 83.33% 76.59% 79.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7600 0.8850 0.8750 1.2700 1.4400 0.8250 0.4550 -
P/RPS 1.40 1.66 1.71 1.13 1.33 0.69 0.61 14.84%
  YoY % -15.66% -2.92% 51.33% -15.04% 92.75% 13.11% -
  Horiz. % 229.51% 272.13% 280.33% 185.25% 218.03% 113.11% 100.00%
P/EPS 25.93 27.76 26.43 25.30 28.69 11.57 20.59 3.92%
  YoY % -6.59% 5.03% 4.47% -11.82% 147.97% -43.81% -
  Horiz. % 125.93% 134.82% 128.36% 122.88% 139.34% 56.19% 100.00%
EY 3.86 3.60 3.78 3.95 3.49 8.64 4.86 -3.77%
  YoY % 7.22% -4.76% -4.30% 13.18% -59.61% 77.78% -
  Horiz. % 79.42% 74.07% 77.78% 81.28% 71.81% 177.78% 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 0.42 0.50 0.88 0.42 0.46 0.23 0.13 21.58%
  YoY % -16.00% -43.18% 109.52% -8.70% 100.00% 76.92% -
  Horiz. % 323.08% 384.62% 676.92% 323.08% 353.85% 176.92% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.7750 0.8850 0.8500 1.3500 1.3300 0.9500 0.6800 -
P/RPS 1.43 1.66 1.66 1.20 1.23 0.80 0.91 7.82%
  YoY % -13.86% 0.00% 38.33% -2.44% 53.75% -12.09% -
  Horiz. % 157.14% 182.42% 182.42% 131.87% 135.16% 87.91% 100.00%
P/EPS 26.44 27.76 25.68 26.89 26.49 13.32 30.77 -2.49%
  YoY % -4.76% 8.10% -4.50% 1.51% 98.87% -56.71% -
  Horiz. % 85.93% 90.22% 83.46% 87.39% 86.09% 43.29% 100.00%
EY 3.78 3.60 3.89 3.72 3.77 7.51 3.25 2.55%
  YoY % 5.00% -7.46% 4.57% -1.33% -49.80% 131.08% -
  Horiz. % 116.31% 110.77% 119.69% 114.46% 116.00% 231.08% 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 0.43 0.50 0.85 0.45 0.43 0.27 0.20 13.60%
  YoY % -14.00% -41.18% 88.89% 4.65% 59.26% 35.00% -
  Horiz. % 215.00% 250.00% 425.00% 225.00% 215.00% 135.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers