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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 105,891 84,696 93,351 89,915 78,517 73,350 73,568 6.26%
  YoY % 25.02% -9.27% 3.82% 14.52% 7.04% -0.30% -
  Horiz. % 143.94% 115.13% 126.89% 122.22% 106.73% 99.70% 100.00%
PBT 7,402 4,674 8,354 6,155 3,597 5,930 1,999 24.37%
  YoY % 58.37% -44.05% 35.73% 71.11% -39.34% 196.65% -
  Horiz. % 370.29% 233.82% 417.91% 307.90% 179.94% 296.65% 100.00%
Tax -2,652 -1,654 -2,608 -2,372 -836 -2,181 -371 38.77%
  YoY % -60.34% 36.58% -9.95% -183.73% 61.67% -487.87% -
  Horiz. % 714.82% 445.82% 702.96% 639.35% 225.34% 587.87% 100.00%
NP 4,750 3,020 5,746 3,783 2,761 3,749 1,628 19.53%
  YoY % 57.28% -47.44% 51.89% 37.02% -26.35% 130.28% -
  Horiz. % 291.77% 185.50% 352.95% 232.37% 169.59% 230.28% 100.00%
NP to SH 5,104 3,522 6,051 3,783 2,761 3,749 1,628 20.97%
  YoY % 44.92% -41.79% 59.95% 37.02% -26.35% 130.28% -
  Horiz. % 313.51% 216.34% 371.68% 232.37% 169.59% 230.28% 100.00%
Tax Rate 35.83 % 35.39 % 31.22 % 38.54 % 23.24 % 36.78 % 18.56 % 11.58%
  YoY % 1.24% 13.36% -18.99% 65.83% -36.81% 98.17% -
  Horiz. % 193.05% 190.68% 168.21% 207.65% 125.22% 198.17% 100.00%
Total Cost 101,141 81,676 87,605 86,132 75,756 69,601 71,940 5.84%
  YoY % 23.83% -6.77% 1.71% 13.70% 8.84% -3.25% -
  Horiz. % 140.59% 113.53% 121.78% 119.73% 105.30% 96.75% 100.00%
Net Worth 314,842 303,445 243,018 236,046 222,033 221,125 210,506 6.94%
  YoY % 3.76% 24.86% 2.95% 6.31% 0.41% 5.04% -
  Horiz. % 149.56% 144.15% 115.44% 112.13% 105.48% 105.04% 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 1,739 - 32 3,126 - - - -
  YoY % 0.00% 0.00% -98.96% 0.00% 0.00% 0.00% -
  Horiz. % 55.64% 0.00% 1.04% 100.00% - - -
Div Payout % 34.08 % - % 0.54 % 82.64 % - % - % - % -
  YoY % 0.00% 0.00% -99.35% 0.00% 0.00% 0.00% -
  Horiz. % 41.24% 0.00% 0.65% 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 314,842 303,445 243,018 236,046 222,033 221,125 210,506 6.94%
  YoY % 3.76% 24.86% 2.95% 6.31% 0.41% 5.04% -
  Horiz. % 149.56% 144.15% 115.44% 112.13% 105.48% 105.04% 100.00%
NOSH 173,946 172,412 163,099 156,322 72,088 59,602 59,633 19.52%
  YoY % 0.89% 5.71% 4.34% 116.85% 20.95% -0.05% -
  Horiz. % 291.69% 289.12% 273.50% 262.14% 120.89% 99.95% 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 4.49 % 3.57 % 6.16 % 4.21 % 3.52 % 5.11 % 2.21 % 12.53%
  YoY % 25.77% -42.05% 46.32% 19.60% -31.12% 131.22% -
  Horiz. % 203.17% 161.54% 278.73% 190.50% 159.28% 231.22% 100.00%
ROE 1.62 % 1.16 % 2.49 % 1.60 % 1.24 % 1.70 % 0.77 % 13.19%
  YoY % 39.66% -53.41% 55.62% 29.03% -27.06% 120.78% -
  Horiz. % 210.39% 150.65% 323.38% 207.79% 161.04% 220.78% 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 60.88 49.12 57.24 57.52 108.92 123.07 123.37 -11.10%
  YoY % 23.94% -14.19% -0.49% -47.19% -11.50% -0.24% -
  Horiz. % 49.35% 39.82% 46.40% 46.62% 88.29% 99.76% 100.00%
EPS 2.93 2.04 3.71 2.42 3.83 6.29 2.73 1.18%
  YoY % 43.63% -45.01% 53.31% -36.81% -39.11% 130.40% -
  Horiz. % 107.33% 74.73% 135.90% 88.64% 140.29% 230.40% 100.00%
DPS 1.00 0.00 0.02 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -99.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 1.00% 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 60.88 48.69 53.67 51.69 45.14 42.17 42.29 6.26%
  YoY % 25.04% -9.28% 3.83% 14.51% 7.04% -0.28% -
  Horiz. % 143.96% 115.13% 126.91% 122.23% 106.74% 99.72% 100.00%
EPS 2.93 2.02 3.48 2.17 1.59 2.16 0.94 20.85%
  YoY % 45.05% -41.95% 60.37% 36.48% -26.39% 129.79% -
  Horiz. % 311.70% 214.89% 370.21% 230.85% 169.15% 229.79% 100.00%
DPS 1.00 0.00 0.02 1.80 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -98.89% 0.00% 0.00% 0.00% -
  Horiz. % 55.56% 0.00% 1.11% 100.00% - - -
NAPS 1.8100 1.7445 1.3971 1.3570 1.2764 1.2712 1.2102 6.94%
  YoY % 3.75% 24.87% 2.96% 6.31% 0.41% 5.04% -
  Horiz. % 149.56% 144.15% 115.44% 112.13% 105.47% 105.04% 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 1.19 1.61 1.92 1.29 1.06 1.38 0.51 15.16%
  YoY % -26.09% -16.15% 48.84% 21.70% -23.19% 170.59% -
  Horiz. % 233.33% 315.69% 376.47% 252.94% 207.84% 270.59% 100.00%
P/EPS 24.71 38.67 29.65 30.58 30.03 27.03 23.26 1.01%
  YoY % -36.10% 30.42% -3.04% 1.83% 11.10% 16.21% -
  Horiz. % 106.23% 166.25% 127.47% 131.47% 129.11% 116.21% 100.00%
EY 4.05 2.59 3.37 3.27 3.33 3.70 4.30 -0.99%
  YoY % 56.37% -23.15% 3.06% -1.80% -10.00% -13.95% -
  Horiz. % 94.19% 60.23% 78.37% 76.05% 77.44% 86.05% 100.00%
DY 1.38 0.00 0.02 2.70 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -99.26% 0.00% 0.00% 0.00% -
  Horiz. % 51.11% 0.00% 0.74% 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 1.17 1.51 1.80 1.32 1.18 1.28 0.61 11.46%
  YoY % -22.52% -16.11% 36.36% 11.86% -7.81% 109.84% -
  Horiz. % 191.80% 247.54% 295.08% 216.39% 193.44% 209.84% 100.00%
P/EPS 24.37 36.23 27.76 31.40 33.68 24.96 27.47 -1.98%
  YoY % -32.74% 30.51% -11.59% -6.77% 34.94% -9.14% -
  Horiz. % 88.71% 131.89% 101.06% 114.31% 122.61% 90.86% 100.00%
EY 4.10 2.76 3.60 3.18 2.97 4.01 3.64 2.00%
  YoY % 48.55% -23.33% 13.21% 7.07% -25.94% 10.16% -
  Horiz. % 112.64% 75.82% 98.90% 87.36% 81.59% 110.16% 100.00%
DY 1.40 0.00 0.02 2.63 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -99.24% 0.00% 0.00% 0.00% -
  Horiz. % 53.23% 0.00% 0.76% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS