Highlights

[PWF] YoY Quarter Result on 2019-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -88.23%    YoY -     -60.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 80,868 85,706 84,891 75,300 68,082 71,191 57,543 5.83%
  YoY % -5.64% 0.96% 12.74% 10.60% -4.37% 23.72% -
  Horiz. % 140.53% 148.94% 147.53% 130.86% 118.31% 123.72% 100.00%
PBT 2,098 2,092 8,250 4,704 3,055 3,303 3,214 -6.86%
  YoY % 0.29% -74.64% 75.38% 53.98% -7.51% 2.77% -
  Horiz. % 65.28% 65.09% 256.69% 146.36% 95.05% 102.77% 100.00%
Tax -1,454 -907 -2,613 -1,131 -1,435 -760 -1,483 -0.33%
  YoY % -60.31% 65.29% -131.03% 21.18% -88.82% 48.75% -
  Horiz. % 98.04% 61.16% 176.20% 76.26% 96.76% 51.25% 100.00%
NP 644 1,185 5,637 3,573 1,620 2,543 1,731 -15.19%
  YoY % -45.65% -78.98% 57.77% 120.56% -36.30% 46.91% -
  Horiz. % 37.20% 68.46% 325.65% 206.41% 93.59% 146.91% 100.00%
NP to SH 600 1,512 5,987 3,573 1,620 2,543 1,731 -16.18%
  YoY % -60.32% -74.75% 67.56% 120.56% -36.30% 46.91% -
  Horiz. % 34.66% 87.35% 345.87% 206.41% 93.59% 146.91% 100.00%
Tax Rate 69.30 % 43.36 % 31.67 % 24.04 % 46.97 % 23.01 % 46.14 % 7.01%
  YoY % 59.82% 36.91% 31.74% -48.82% 104.13% -50.13% -
  Horiz. % 150.20% 93.97% 68.64% 52.10% 101.80% 49.87% 100.00%
Total Cost 80,224 84,521 79,254 71,727 66,462 68,648 55,812 6.23%
  YoY % -5.08% 6.65% 10.49% 7.92% -3.18% 23.00% -
  Horiz. % 143.74% 151.44% 142.00% 128.52% 119.08% 123.00% 100.00%
Net Worth 314,842 305,008 239,154 456,383 216,951 214,901 209,510 7.02%
  YoY % 3.22% 27.54% -47.60% 110.36% 0.95% 2.57% -
  Horiz. % 150.28% 145.58% 114.15% 217.83% 103.55% 102.57% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,739 2,584 32 2,251 - - - -
  YoY % -32.70% 7,843.99% -98.56% 0.00% 0.00% 0.00% -
  Horiz. % 77.24% 114.78% 1.44% 100.00% - - -
Div Payout % 289.91 % 170.95 % 0.54 % 63.03 % - % - % - % -
  YoY % 69.59% 31,557.41% -99.14% 0.00% 0.00% 0.00% -
  Horiz. % 459.96% 271.22% 0.86% 100.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 314,842 305,008 239,154 456,383 216,951 214,901 209,510 7.02%
  YoY % 3.22% 27.54% -47.60% 110.36% 0.95% 2.57% -
  Horiz. % 150.28% 145.58% 114.15% 217.83% 103.55% 102.57% 100.00%
NOSH 173,946 172,321 162,690 150,126 71,365 59,694 59,689 19.50%
  YoY % 0.94% 5.92% 8.37% 110.36% 19.55% 0.01% -
  Horiz. % 291.42% 288.69% 272.56% 251.51% 119.56% 100.01% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.80 % 1.38 % 6.64 % 4.75 % 2.38 % 3.57 % 3.01 % -19.81%
  YoY % -42.03% -79.22% 39.79% 99.58% -33.33% 18.60% -
  Horiz. % 26.58% 45.85% 220.60% 157.81% 79.07% 118.60% 100.00%
ROE 0.19 % 0.50 % 2.50 % 0.78 % 0.75 % 1.18 % 0.83 % -21.78%
  YoY % -62.00% -80.00% 220.51% 4.00% -36.44% 42.17% -
  Horiz. % 22.89% 60.24% 301.20% 93.98% 90.36% 142.17% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 46.49 49.74 52.18 50.16 95.40 119.26 96.40 -11.44%
  YoY % -6.53% -4.68% 4.03% -47.42% -20.01% 23.71% -
  Horiz. % 48.23% 51.60% 54.13% 52.03% 98.96% 123.71% 100.00%
EPS 0.34 0.88 3.68 2.38 2.27 4.26 2.90 -30.03%
  YoY % -61.36% -76.09% 54.62% 4.85% -46.71% 46.90% -
  Horiz. % 11.72% 30.34% 126.90% 82.07% 78.28% 146.90% 100.00%
DPS 1.00 1.50 0.02 1.50 0.00 0.00 0.00 -
  YoY % -33.33% 7,400.00% -98.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 1.33% 100.00% - - -
NAPS 1.8100 1.7700 1.4700 3.0400 3.0400 3.6000 3.5100 -10.45%
  YoY % 2.26% 20.41% -51.64% 0.00% -15.56% 2.56% -
  Horiz. % 51.57% 50.43% 41.88% 86.61% 86.61% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 46.49 49.27 48.80 43.29 39.14 40.93 33.08 5.83%
  YoY % -5.64% 0.96% 12.73% 10.60% -4.37% 23.73% -
  Horiz. % 140.54% 148.94% 147.52% 130.86% 118.32% 123.73% 100.00%
EPS 0.34 0.87 3.44 2.05 0.93 1.46 1.00 -16.45%
  YoY % -60.92% -74.71% 67.80% 120.43% -36.30% 46.00% -
  Horiz. % 34.00% 87.00% 344.00% 205.00% 93.00% 146.00% 100.00%
DPS 1.00 1.49 0.02 1.29 0.00 0.00 0.00 -
  YoY % -32.89% 7,350.00% -98.45% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 115.50% 1.55% 100.00% - - -
NAPS 1.8100 1.7535 1.3749 2.6237 1.2472 1.2354 1.2045 7.02%
  YoY % 3.22% 27.54% -47.60% 110.37% 0.96% 2.57% -
  Horiz. % 150.27% 145.58% 114.15% 217.82% 103.55% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7250 0.8800 1.0500 1.5400 1.2200 1.2200 0.6900 -
P/RPS 1.56 1.77 2.01 3.07 1.28 1.02 0.72 13.75%
  YoY % -11.86% -11.94% -34.53% 139.84% 25.49% 41.67% -
  Horiz. % 216.67% 245.83% 279.17% 426.39% 177.78% 141.67% 100.00%
P/EPS 210.18 100.29 28.53 64.71 53.74 28.64 23.79 43.76%
  YoY % 109.57% 251.52% -55.91% 20.41% 87.64% 20.39% -
  Horiz. % 883.48% 421.56% 119.92% 272.01% 225.89% 120.39% 100.00%
EY 0.48 1.00 3.50 1.55 1.86 3.49 4.20 -30.33%
  YoY % -52.00% -71.43% 125.81% -16.67% -46.70% -16.90% -
  Horiz. % 11.43% 23.81% 83.33% 36.90% 44.29% 83.10% 100.00%
DY 1.38 1.70 0.02 0.97 0.00 0.00 0.00 -
  YoY % -18.82% 8,400.00% -97.94% 0.00% 0.00% 0.00% -
  Horiz. % 142.27% 175.26% 2.06% 100.00% - - -
P/NAPS 0.40 0.50 0.71 0.51 0.40 0.34 0.20 12.24%
  YoY % -20.00% -29.58% 39.22% 27.50% 17.65% 70.00% -
  Horiz. % 200.00% 250.00% 355.00% 255.00% 200.00% 170.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.7600 0.8400 1.1200 0.6800 1.0700 1.6700 0.6000 -
P/RPS 1.63 1.69 2.15 1.36 1.12 1.40 0.62 17.47%
  YoY % -3.55% -21.40% 58.09% 21.43% -20.00% 125.81% -
  Horiz. % 262.90% 272.58% 346.77% 219.35% 180.65% 225.81% 100.00%
P/EPS 220.33 95.73 30.43 28.57 47.14 39.20 20.69 48.30%
  YoY % 130.16% 214.59% 6.51% -39.39% 20.26% 89.46% -
  Horiz. % 1,064.91% 462.69% 147.08% 138.09% 227.84% 189.46% 100.00%
EY 0.45 1.04 3.29 3.50 2.12 2.55 4.83 -32.66%
  YoY % -56.73% -68.39% -6.00% 65.09% -16.86% -47.20% -
  Horiz. % 9.32% 21.53% 68.12% 72.46% 43.89% 52.80% 100.00%
DY 1.32 1.79 0.02 2.21 0.00 0.00 0.00 -
  YoY % -26.26% 8,850.00% -99.10% 0.00% 0.00% 0.00% -
  Horiz. % 59.73% 81.00% 0.90% 100.00% - - -
P/NAPS 0.42 0.47 0.76 0.22 0.35 0.46 0.17 16.26%
  YoY % -10.64% -38.16% 245.45% -37.14% -23.91% 170.59% -
  Horiz. % 247.06% 276.47% 447.06% 129.41% 205.88% 270.59% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers