Highlights

[PWF] YoY Quarter Result on 2018-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     132.94%    YoY -     -41.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 84,696 93,351 89,915 78,517 73,350 73,568 55,478 7.30%
  YoY % -9.27% 3.82% 14.52% 7.04% -0.30% 32.61% -
  Horiz. % 152.67% 168.27% 162.07% 141.53% 132.21% 132.61% 100.00%
PBT 4,674 8,354 6,155 3,597 5,930 1,999 -2,982 -
  YoY % -44.05% 35.73% 71.11% -39.34% 196.65% 167.04% -
  Horiz. % -156.74% -280.15% -206.41% -120.62% -198.86% -67.04% 100.00%
Tax -1,654 -2,608 -2,372 -836 -2,181 -371 -354 29.28%
  YoY % 36.58% -9.95% -183.73% 61.67% -487.87% -4.80% -
  Horiz. % 467.23% 736.72% 670.06% 236.16% 616.10% 104.80% 100.00%
NP 3,020 5,746 3,783 2,761 3,749 1,628 -3,336 -
  YoY % -47.44% 51.89% 37.02% -26.35% 130.28% 148.80% -
  Horiz. % -90.53% -172.24% -113.40% -82.76% -112.38% -48.80% 100.00%
NP to SH 3,522 6,051 3,783 2,761 3,749 1,628 -3,336 -
  YoY % -41.79% 59.95% 37.02% -26.35% 130.28% 148.80% -
  Horiz. % -105.58% -181.38% -113.40% -82.76% -112.38% -48.80% 100.00%
Tax Rate 35.39 % 31.22 % 38.54 % 23.24 % 36.78 % 18.56 % - % -
  YoY % 13.36% -18.99% 65.83% -36.81% 98.17% 0.00% -
  Horiz. % 190.68% 168.21% 207.65% 125.22% 198.17% 100.00% -
Total Cost 81,676 87,605 86,132 75,756 69,601 71,940 58,814 5.62%
  YoY % -6.77% 1.71% 13.70% 8.84% -3.25% 22.32% -
  Horiz. % 138.87% 148.95% 146.45% 128.81% 118.34% 122.32% 100.00%
Net Worth 303,445 243,018 236,046 222,033 221,125 210,506 125,548 15.84%
  YoY % 24.86% 2.95% 6.31% 0.41% 5.04% 67.67% -
  Horiz. % 241.70% 193.57% 188.01% 176.85% 176.13% 167.67% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 32 3,126 - - - - -
  YoY % 0.00% -98.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.04% 100.00% - - - -
Div Payout % - % 0.54 % 82.64 % - % - % - % - % -
  YoY % 0.00% -99.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.65% 100.00% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 303,445 243,018 236,046 222,033 221,125 210,506 125,548 15.84%
  YoY % 24.86% 2.95% 6.31% 0.41% 5.04% 67.67% -
  Horiz. % 241.70% 193.57% 188.01% 176.85% 176.13% 167.67% 100.00%
NOSH 172,412 163,099 156,322 72,088 59,602 59,633 59,784 19.30%
  YoY % 5.71% 4.34% 116.85% 20.95% -0.05% -0.25% -
  Horiz. % 288.39% 272.81% 261.47% 120.58% 99.69% 99.75% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.57 % 6.16 % 4.21 % 3.52 % 5.11 % 2.21 % -6.01 % -
  YoY % -42.05% 46.32% 19.60% -31.12% 131.22% 136.77% -
  Horiz. % -59.40% -102.50% -70.05% -58.57% -85.02% -36.77% 100.00%
ROE 1.16 % 2.49 % 1.60 % 1.24 % 1.70 % 0.77 % -2.66 % -
  YoY % -53.41% 55.62% 29.03% -27.06% 120.78% 128.95% -
  Horiz. % -43.61% -93.61% -60.15% -46.62% -63.91% -28.95% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.12 57.24 57.52 108.92 123.07 123.37 92.80 -10.06%
  YoY % -14.19% -0.49% -47.19% -11.50% -0.24% 32.94% -
  Horiz. % 52.93% 61.68% 61.98% 117.37% 132.62% 132.94% 100.00%
EPS 2.04 3.71 2.42 3.83 6.29 2.73 -5.58 -
  YoY % -45.01% 53.31% -36.81% -39.11% 130.40% 148.92% -
  Horiz. % -36.56% -66.49% -43.37% -68.64% -112.72% -48.92% 100.00%
DPS 0.00 0.02 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -99.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.00% 100.00% - - - -
NAPS 1.7600 1.4900 1.5100 3.0800 3.7100 3.5300 2.1000 -2.90%
  YoY % 18.12% -1.32% -50.97% -16.98% 5.10% 68.10% -
  Horiz. % 83.81% 70.95% 71.90% 146.67% 176.67% 168.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 172,460
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.69 53.67 51.69 45.14 42.17 42.29 31.89 7.30%
  YoY % -9.28% 3.83% 14.51% 7.04% -0.28% 32.61% -
  Horiz. % 152.68% 168.30% 162.09% 141.55% 132.24% 132.61% 100.00%
EPS 2.02 3.48 2.17 1.59 2.16 0.94 -1.92 -
  YoY % -41.95% 60.37% 36.48% -26.39% 129.79% 148.96% -
  Horiz. % -105.21% -181.25% -113.02% -82.81% -112.50% -48.96% 100.00%
DPS 0.00 0.02 1.80 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -98.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.11% 100.00% - - - -
NAPS 1.7445 1.3971 1.3570 1.2764 1.2712 1.2102 0.7218 15.84%
  YoY % 24.87% 2.96% 6.31% 0.41% 5.04% 67.66% -
  Horiz. % 241.69% 193.56% 188.00% 176.84% 176.12% 167.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 -
P/RPS 1.61 1.92 1.29 1.06 1.38 0.51 0.47 22.77%
  YoY % -16.15% 48.84% 21.70% -23.19% 170.59% 8.51% -
  Horiz. % 342.55% 408.51% 274.47% 225.53% 293.62% 108.51% 100.00%
P/EPS 38.67 29.65 30.58 30.03 27.03 23.26 -7.89 -
  YoY % 30.42% -3.04% 1.83% 11.10% 16.21% 394.80% -
  Horiz. % -490.11% -375.79% -387.58% -380.61% -342.59% -294.80% 100.00%
EY 2.59 3.37 3.27 3.33 3.70 4.30 -12.68 -
  YoY % -23.15% 3.06% -1.80% -10.00% -13.95% 133.91% -
  Horiz. % -20.43% -26.58% -25.79% -26.26% -29.18% -33.91% 100.00%
DY 0.00 0.02 2.70 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -99.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.74% 100.00% - - - -
P/NAPS 0.45 0.74 0.49 0.37 0.46 0.18 0.21 13.54%
  YoY % -39.19% 51.02% 32.43% -19.57% 155.56% -14.29% -
  Horiz. % 214.29% 352.38% 233.33% 176.19% 219.05% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 -
P/RPS 1.51 1.80 1.32 1.18 1.28 0.61 0.52 19.43%
  YoY % -16.11% 36.36% 11.86% -7.81% 109.84% 17.31% -
  Horiz. % 290.38% 346.15% 253.85% 226.92% 246.15% 117.31% 100.00%
P/EPS 36.23 27.76 31.40 33.68 24.96 27.47 -8.60 -
  YoY % 30.51% -11.59% -6.77% 34.94% -9.14% 419.42% -
  Horiz. % -421.28% -322.79% -365.12% -391.63% -290.23% -319.42% 100.00%
EY 2.76 3.60 3.18 2.97 4.01 3.64 -11.63 -
  YoY % -23.33% 13.21% 7.07% -25.94% 10.16% 131.30% -
  Horiz. % -23.73% -30.95% -27.34% -25.54% -34.48% -31.30% 100.00%
DY 0.00 0.02 2.63 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -99.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.76% 100.00% - - - -
P/NAPS 0.42 0.69 0.50 0.42 0.42 0.21 0.23 10.55%
  YoY % -39.13% 38.00% 19.05% 0.00% 100.00% -8.70% -
  Horiz. % 182.61% 300.00% 217.39% 182.61% 182.61% 91.30% 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.
 


 

209  317  529  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90-0.07 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.405-0.075 
 GADANG 0.925-0.02 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 
 HSI-C5D 0.345-0.02 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 
Partners & Brokers