Highlights

[PWF] YoY Quarter Result on 2017-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     1.07%    YoY -     59.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 80,142 105,891 84,696 93,351 89,915 78,517 73,350 1.49%
  YoY % -24.32% 25.02% -9.27% 3.82% 14.52% 7.04% -
  Horiz. % 109.26% 144.36% 115.47% 127.27% 122.58% 107.04% 100.00%
PBT 4,129 7,402 4,674 8,354 6,155 3,597 5,930 -5.85%
  YoY % -44.22% 58.37% -44.05% 35.73% 71.11% -39.34% -
  Horiz. % 69.63% 124.82% 78.82% 140.88% 103.79% 60.66% 100.00%
Tax -188 -2,652 -1,654 -2,608 -2,372 -836 -2,181 -33.51%
  YoY % 92.91% -60.34% 36.58% -9.95% -183.73% 61.67% -
  Horiz. % 8.62% 121.60% 75.84% 119.58% 108.76% 38.33% 100.00%
NP 3,941 4,750 3,020 5,746 3,783 2,761 3,749 0.84%
  YoY % -17.03% 57.28% -47.44% 51.89% 37.02% -26.35% -
  Horiz. % 105.12% 126.70% 80.55% 153.27% 100.91% 73.65% 100.00%
NP to SH 3,998 5,104 3,522 6,051 3,783 2,761 3,749 1.08%
  YoY % -21.67% 44.92% -41.79% 59.95% 37.02% -26.35% -
  Horiz. % 106.64% 136.14% 93.95% 161.40% 100.91% 73.65% 100.00%
Tax Rate 4.55 % 35.83 % 35.39 % 31.22 % 38.54 % 23.24 % 36.78 % -29.39%
  YoY % -87.30% 1.24% 13.36% -18.99% 65.83% -36.81% -
  Horiz. % 12.37% 97.42% 96.22% 84.88% 104.79% 63.19% 100.00%
Total Cost 76,201 101,141 81,676 87,605 86,132 75,756 69,601 1.52%
  YoY % -24.66% 23.83% -6.77% 1.71% 13.70% 8.84% -
  Horiz. % 109.48% 145.32% 117.35% 125.87% 123.75% 108.84% 100.00%
Net Worth 303,357 314,842 303,445 243,018 236,046 222,033 221,125 5.41%
  YoY % -3.65% 3.76% 24.86% 2.95% 6.31% 0.41% -
  Horiz. % 137.19% 142.38% 137.23% 109.90% 106.75% 100.41% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 1,739 - 32 3,126 - - -
  YoY % 0.00% 0.00% 0.00% -98.96% 0.00% 0.00% -
  Horiz. % 0.00% 55.64% 0.00% 1.04% 100.00% - -
Div Payout % - % 34.08 % - % 0.54 % 82.64 % - % - % -
  YoY % 0.00% 0.00% 0.00% -99.35% 0.00% 0.00% -
  Horiz. % 0.00% 41.24% 0.00% 0.65% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 303,357 314,842 303,445 243,018 236,046 222,033 221,125 5.41%
  YoY % -3.65% 3.76% 24.86% 2.95% 6.31% 0.41% -
  Horiz. % 137.19% 142.38% 137.23% 109.90% 106.75% 100.41% 100.00%
NOSH 172,362 173,946 172,412 163,099 156,322 72,088 59,602 19.34%
  YoY % -0.91% 0.89% 5.71% 4.34% 116.85% 20.95% -
  Horiz. % 289.19% 291.84% 289.27% 273.65% 262.27% 120.95% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.92 % 4.49 % 3.57 % 6.16 % 4.21 % 3.52 % 5.11 % -0.63%
  YoY % 9.58% 25.77% -42.05% 46.32% 19.60% -31.12% -
  Horiz. % 96.28% 87.87% 69.86% 120.55% 82.39% 68.88% 100.00%
ROE 1.32 % 1.62 % 1.16 % 2.49 % 1.60 % 1.24 % 1.70 % -4.13%
  YoY % -18.52% 39.66% -53.41% 55.62% 29.03% -27.06% -
  Horiz. % 77.65% 95.29% 68.24% 146.47% 94.12% 72.94% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.50 60.88 49.12 57.24 57.52 108.92 123.07 -14.96%
  YoY % -23.62% 23.94% -14.19% -0.49% -47.19% -11.50% -
  Horiz. % 37.78% 49.47% 39.91% 46.51% 46.74% 88.50% 100.00%
EPS 2.32 2.93 2.04 3.71 2.42 3.83 6.29 -15.30%
  YoY % -20.82% 43.63% -45.01% 53.31% -36.81% -39.11% -
  Horiz. % 36.88% 46.58% 32.43% 58.98% 38.47% 60.89% 100.00%
DPS 0.00 1.00 0.00 0.02 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -99.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 1.00% 100.00% - -
NAPS 1.7600 1.8100 1.7600 1.4900 1.5100 3.0800 3.7100 -11.68%
  YoY % -2.76% 2.84% 18.12% -1.32% -50.97% -16.98% -
  Horiz. % 47.44% 48.79% 47.44% 40.16% 40.70% 83.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.78 56.52 45.21 49.83 47.99 41.91 39.15 1.49%
  YoY % -24.31% 25.02% -9.27% 3.83% 14.51% 7.05% -
  Horiz. % 109.27% 144.37% 115.48% 127.28% 122.58% 107.05% 100.00%
EPS 2.13 2.72 1.88 3.23 2.02 1.47 2.00 1.05%
  YoY % -21.69% 44.68% -41.80% 59.90% 37.41% -26.50% -
  Horiz. % 106.50% 136.00% 94.00% 161.50% 101.00% 73.50% 100.00%
DPS 0.00 0.93 0.00 0.02 1.67 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -98.80% 0.00% 0.00% -
  Horiz. % 0.00% 55.69% 0.00% 1.20% 100.00% - -
NAPS 1.6192 1.6805 1.6197 1.2972 1.2600 1.1852 1.1803 5.41%
  YoY % -3.65% 3.75% 24.86% 2.95% 6.31% 0.42% -
  Horiz. % 137.19% 142.38% 137.23% 109.90% 106.75% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4500 0.7250 0.7900 1.1000 0.7400 1.1500 1.7000 -
P/RPS 0.97 1.19 1.61 1.92 1.29 1.06 1.38 -5.70%
  YoY % -18.49% -26.09% -16.15% 48.84% 21.70% -23.19% -
  Horiz. % 70.29% 86.23% 116.67% 139.13% 93.48% 76.81% 100.00%
P/EPS 19.40 24.71 38.67 29.65 30.58 30.03 27.03 -5.37%
  YoY % -21.49% -36.10% 30.42% -3.04% 1.83% 11.10% -
  Horiz. % 71.77% 91.42% 143.06% 109.69% 113.13% 111.10% 100.00%
EY 5.15 4.05 2.59 3.37 3.27 3.33 3.70 5.66%
  YoY % 27.16% 56.37% -23.15% 3.06% -1.80% -10.00% -
  Horiz. % 139.19% 109.46% 70.00% 91.08% 88.38% 90.00% 100.00%
DY 0.00 1.38 0.00 0.02 2.70 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -99.26% 0.00% 0.00% -
  Horiz. % 0.00% 51.11% 0.00% 0.74% 100.00% - -
P/NAPS 0.26 0.40 0.45 0.74 0.49 0.37 0.46 -9.06%
  YoY % -35.00% -11.11% -39.19% 51.02% 32.43% -19.57% -
  Horiz. % 56.52% 86.96% 97.83% 160.87% 106.52% 80.43% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.4600 0.7150 0.7400 1.0300 0.7600 1.2900 1.5700 -
P/RPS 0.99 1.17 1.51 1.80 1.32 1.18 1.28 -4.19%
  YoY % -15.38% -22.52% -16.11% 36.36% 11.86% -7.81% -
  Horiz. % 77.34% 91.41% 117.97% 140.62% 103.13% 92.19% 100.00%
P/EPS 19.83 24.37 36.23 27.76 31.40 33.68 24.96 -3.76%
  YoY % -18.63% -32.74% 30.51% -11.59% -6.77% 34.94% -
  Horiz. % 79.45% 97.64% 145.15% 111.22% 125.80% 134.94% 100.00%
EY 5.04 4.10 2.76 3.60 3.18 2.97 4.01 3.88%
  YoY % 22.93% 48.55% -23.33% 13.21% 7.07% -25.94% -
  Horiz. % 125.69% 102.24% 68.83% 89.78% 79.30% 74.06% 100.00%
DY 0.00 1.40 0.00 0.02 2.63 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -99.24% 0.00% 0.00% -
  Horiz. % 0.00% 53.23% 0.00% 0.76% 100.00% - -
P/NAPS 0.26 0.40 0.42 0.69 0.50 0.42 0.42 -7.68%
  YoY % -35.00% -4.76% -39.13% 38.00% 19.05% 0.00% -
  Horiz. % 61.90% 95.24% 100.00% 164.29% 119.05% 100.00% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
6. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS