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
30/09/20 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 - 174,017
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.05 60.85 48.67 53.64 51.67 45.12 42.15 1.48%
  YoY % -24.32% 25.03% -9.27% 3.81% 14.52% 7.05% -
  Horiz. % 109.25% 144.37% 115.47% 127.26% 122.59% 107.05% 100.00%
EPS 2.30 2.93 2.02 3.48 2.17 1.59 2.15 1.13%
  YoY % -21.50% 45.05% -41.95% 60.37% 36.48% -26.05% -
  Horiz. % 106.98% 136.28% 93.95% 161.86% 100.93% 73.95% 100.00%
DPS 0.00 1.00 0.00 0.02 1.80 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -98.89% 0.00% 0.00% -
  Horiz. % 0.00% 55.56% 0.00% 1.11% 100.00% - -
NAPS 1.7433 1.8093 1.7438 1.3965 1.3565 1.2759 1.2707 5.41%
  YoY % -3.65% 3.76% 24.87% 2.95% 6.32% 0.41% -
  Horiz. % 137.19% 142.39% 137.23% 109.90% 106.75% 100.41% 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.
 


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
 
 

457  418  630  1013 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.225-0.03 
 DNEX 0.25-0.005 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 VSOLAR 0.040.00 
 BIOHLDG 0.295+0.035 
 MCLEAN 0.40+0.17 
 ANZO 0.100.00 
 RUBEREX 1.80+0.13 

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. Price Chart prevails - Koon Yew Yin Koon Yew Yin's Blog
2. STEEL Industry - HOT ! ! The Huat Project
3. Technical Buy - YONGTAI (7066) PublicInvest Research
4. TECHNOLOGY INDEX U-TURN DETECTED RISE OF TITAN
5. GLOVEs rebound on expanded MCO gloveharicut
6. A company related to Renewable energy and Serba Dinamik (Time to fly?) GillianTan Reviews
7. Malaysia Electronics Industry 5G TECH MANUFACTURING
8. Mplus Market Pulse - 21 Jan 2021 M+ Online Research Articles
PARTNERS & BROKERS