Highlights

[PWF] YoY TTM Result on 2018-12-31 [#4]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     29.32%    YoY -     -20.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 315,974 361,474 351,672 353,760 326,444 290,939 279,745 2.05%
  YoY % -12.59% 2.79% -0.59% 8.37% 12.20% 4.00% -
  Horiz. % 112.95% 129.22% 125.71% 126.46% 116.69% 104.00% 100.00%
PBT 1,711 8,262 22,116 25,542 19,834 9,365 16,413 -31.37%
  YoY % -79.29% -62.64% -13.41% 28.78% 111.79% -42.94% -
  Horiz. % 10.42% 50.34% 134.75% 155.62% 120.84% 57.06% 100.00%
Tax -321 -2,380 -8,573 -8,950 -6,922 -3,358 -4,753 -36.16%
  YoY % 86.51% 72.24% 4.21% -29.30% -106.13% 29.35% -
  Horiz. % 6.75% 50.07% 180.37% 188.30% 145.63% 70.65% 100.00%
NP 1,390 5,882 13,543 16,592 12,912 6,007 11,660 -29.82%
  YoY % -76.37% -56.57% -18.38% 28.50% 114.95% -48.48% -
  Horiz. % 11.92% 50.45% 116.15% 142.30% 110.74% 51.52% 100.00%
NP to SH 1,418 6,555 13,792 17,247 12,912 6,007 11,660 -29.59%
  YoY % -78.37% -52.47% -20.03% 33.57% 114.95% -48.48% -
  Horiz. % 12.16% 56.22% 118.28% 147.92% 110.74% 51.52% 100.00%
Tax Rate 18.76 % 28.81 % 38.76 % 35.04 % 34.90 % 35.86 % 28.96 % -6.97%
  YoY % -34.88% -25.67% 10.62% 0.40% -2.68% 23.83% -
  Horiz. % 64.78% 99.48% 133.84% 120.99% 120.51% 123.83% 100.00%
Total Cost 314,584 355,592 338,129 337,168 313,532 284,932 268,085 2.70%
  YoY % -11.53% 5.16% 0.29% 7.54% 10.04% 6.28% -
  Horiz. % 117.34% 132.64% 126.13% 125.77% 116.95% 106.28% 100.00%
Net Worth 311,975 309,624 303,357 296,568 225,348 207,563 172,968 10.32%
  YoY % 0.76% 2.07% 2.29% 31.60% 8.57% 20.00% -
  Horiz. % 180.37% 179.01% 175.38% 171.46% 130.28% 120.00% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 0 3,478 5,170 65 3,166 6,465 0 -
  YoY % 0.00% -32.71% 7,835.06% -97.94% -51.02% 0.00% -
  Horiz. % 0.00% 53.81% 79.97% 1.01% 48.98% 100.00% -
Div Payout % - % 53.07 % 37.49 % 0.38 % 24.53 % 107.63 % - % -
  YoY % 0.00% 41.56% 9,765.79% -98.45% -77.21% 0.00% -
  Horiz. % 0.00% 49.31% 34.83% 0.35% 22.79% 100.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 311,975 309,624 303,357 296,568 225,348 207,563 172,968 10.32%
  YoY % 0.76% 2.07% 2.29% 31.60% 8.57% 20.00% -
  Horiz. % 180.37% 179.01% 175.38% 171.46% 130.28% 120.00% 100.00%
NOSH 172,362 173,946 172,362 168,505 157,586 72,070 57,656 20.00%
  YoY % -0.91% 0.92% 2.29% 6.93% 118.66% 25.00% -
  Horiz. % 298.95% 301.70% 298.95% 292.26% 273.32% 125.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.44 % 1.63 % 3.85 % 4.69 % 3.96 % 2.06 % 4.17 % -31.23%
  YoY % -73.01% -57.66% -17.91% 18.43% 92.23% -50.60% -
  Horiz. % 10.55% 39.09% 92.33% 112.47% 94.96% 49.40% 100.00%
ROE 0.45 % 2.12 % 4.55 % 5.82 % 5.73 % 2.89 % 6.74 % -36.28%
  YoY % -78.77% -53.41% -21.82% 1.57% 98.27% -57.12% -
  Horiz. % 6.68% 31.45% 67.51% 86.35% 85.01% 42.88% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 183.32 207.81 204.03 209.94 207.15 403.69 485.19 -14.96%
  YoY % -11.78% 1.85% -2.82% 1.35% -48.69% -16.80% -
  Horiz. % 37.78% 42.83% 42.05% 43.27% 42.69% 83.20% 100.00%
EPS 0.82 3.77 8.00 10.24 8.19 8.33 20.22 -41.36%
  YoY % -78.25% -52.88% -21.87% 25.03% -1.68% -58.80% -
  Horiz. % 4.06% 18.64% 39.56% 50.64% 40.50% 41.20% 100.00%
DPS 0.00 2.00 3.00 0.04 2.01 8.97 0.00 -
  YoY % 0.00% -33.33% 7,400.00% -98.01% -77.59% 0.00% -
  Horiz. % 0.00% 22.30% 33.44% 0.45% 22.41% 100.00% -
NAPS 1.8100 1.7800 1.7600 1.7600 1.4300 2.8800 3.0000 -8.07%
  YoY % 1.69% 1.14% 0.00% 23.08% -50.35% -4.00% -
  Horiz. % 60.33% 59.33% 58.67% 58.67% 47.67% 96.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 187,345
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 168.66 192.94 187.71 188.83 174.25 155.30 149.32 2.05%
  YoY % -12.58% 2.79% -0.59% 8.37% 12.20% 4.00% -
  Horiz. % 112.95% 129.21% 125.71% 126.46% 116.70% 104.00% 100.00%
EPS 0.76 3.50 7.36 9.21 6.89 3.21 6.22 -29.53%
  YoY % -78.29% -52.45% -20.09% 33.67% 114.64% -48.39% -
  Horiz. % 12.22% 56.27% 118.33% 148.07% 110.77% 51.61% 100.00%
DPS 0.00 1.86 2.76 0.03 1.69 3.45 0.00 -
  YoY % 0.00% -32.61% 9,100.00% -98.22% -51.01% 0.00% -
  Horiz. % 0.00% 53.91% 80.00% 0.87% 48.99% 100.00% -
NAPS 1.6652 1.6527 1.6192 1.5830 1.2028 1.1079 0.9233 10.32%
  YoY % 0.76% 2.07% 2.29% 31.61% 8.57% 19.99% -
  Horiz. % 180.35% 179.00% 175.37% 171.45% 130.27% 119.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.5700 0.7050 0.7450 1.0100 0.7250 1.2500 1.4800 -
P/RPS 0.31 0.34 0.37 0.48 0.35 0.31 0.31 -
  YoY % -8.82% -8.11% -22.92% 37.14% 12.90% 0.00% -
  Horiz. % 100.00% 109.68% 119.35% 154.84% 112.90% 100.00% 100.00%
P/EPS 69.29 18.71 9.31 9.87 8.85 15.00 7.32 45.39%
  YoY % 270.34% 100.97% -5.67% 11.53% -41.00% 104.92% -
  Horiz. % 946.58% 255.60% 127.19% 134.84% 120.90% 204.92% 100.00%
EY 1.44 5.35 10.74 10.13 11.30 6.67 13.66 -31.25%
  YoY % -73.08% -50.19% 6.02% -10.35% 69.42% -51.17% -
  Horiz. % 10.54% 39.17% 78.62% 74.16% 82.72% 48.83% 100.00%
DY 0.00 2.84 4.03 0.04 2.77 7.18 0.00 -
  YoY % 0.00% -29.53% 9,975.00% -98.56% -61.42% 0.00% -
  Horiz. % 0.00% 39.55% 56.13% 0.56% 38.58% 100.00% -
P/NAPS 0.31 0.40 0.42 0.57 0.51 0.43 0.49 -7.34%
  YoY % -22.50% -4.76% -26.32% 11.76% 18.60% -12.24% -
  Horiz. % 63.27% 81.63% 85.71% 116.33% 104.08% 87.76% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 -
Price 0.6500 0.6950 0.8450 1.0300 0.8750 1.2900 1.4700 -
P/RPS 0.35 0.33 0.41 0.49 0.42 0.32 0.30 2.60%
  YoY % 6.06% -19.51% -16.33% 16.67% 31.25% 6.67% -
  Horiz. % 116.67% 110.00% 136.67% 163.33% 140.00% 106.67% 100.00%
P/EPS 79.01 18.44 10.56 10.06 10.68 15.48 7.27 48.78%
  YoY % 328.47% 74.62% 4.97% -5.81% -31.01% 112.93% -
  Horiz. % 1,086.80% 253.65% 145.25% 138.38% 146.91% 212.93% 100.00%
EY 1.27 5.42 9.47 9.94 9.36 6.46 13.76 -32.75%
  YoY % -76.57% -42.77% -4.73% 6.20% 44.89% -53.05% -
  Horiz. % 9.23% 39.39% 68.82% 72.24% 68.02% 46.95% 100.00%
DY 0.00 2.88 3.55 0.04 2.30 6.95 0.00 -
  YoY % 0.00% -18.87% 8,775.00% -98.26% -66.91% 0.00% -
  Horiz. % 0.00% 41.44% 51.08% 0.58% 33.09% 100.00% -
P/NAPS 0.36 0.39 0.48 0.59 0.61 0.45 0.49 -5.00%
  YoY % -7.69% -18.75% -18.64% -3.28% 35.56% -8.16% -
  Horiz. % 73.47% 79.59% 97.96% 120.41% 124.49% 91.84% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS