Highlights

[PWF] YoY TTM Result on 2019-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -2.65%    YoY -     -24.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 354,999 361,193 326,511 302,921 280,466 272,804 219,373 8.35%
  YoY % -1.71% 10.62% 7.79% 8.01% 2.81% 24.36% -
  Horiz. % 161.82% 164.65% 148.84% 138.08% 127.85% 124.36% 100.00%
PBT 17,968 26,130 21,898 10,175 15,234 13,390 4,374 26.54%
  YoY % -31.24% 19.33% 115.21% -33.21% 13.77% 206.13% -
  Horiz. % 410.79% 597.39% 500.64% 232.62% 348.29% 306.13% 100.00%
Tax -5,810 -8,546 -7,295 -3,756 -4,511 -5,126 -106 94.84%
  YoY % 32.01% -17.15% -94.22% 16.74% 12.00% -4,735.85% -
  Horiz. % 5,481.13% 8,062.26% 6,882.08% 3,543.40% 4,255.66% 4,835.85% 100.00%
NP 12,158 17,584 14,603 6,419 10,723 8,264 4,268 19.05%
  YoY % -30.86% 20.41% 127.50% -40.14% 29.76% 93.63% -
  Horiz. % 284.86% 412.00% 342.15% 150.40% 251.24% 193.63% 100.00%
NP to SH 13,426 17,669 14,603 6,419 10,723 7,883 4,268 21.04%
  YoY % -24.01% 21.00% 127.50% -40.14% 36.03% 84.70% -
  Horiz. % 314.57% 413.99% 342.15% 150.40% 251.24% 184.70% 100.00%
Tax Rate 32.34 % 32.71 % 33.31 % 36.91 % 29.61 % 38.28 % 2.42 % 54.02%
  YoY % -1.13% -1.80% -9.75% 24.65% -22.65% 1,481.82% -
  Horiz. % 1,336.36% 1,351.65% 1,376.45% 1,525.21% 1,223.55% 1,581.82% 100.00%
Total Cost 342,841 343,609 311,908 296,502 269,743 264,540 215,105 8.07%
  YoY % -0.22% 10.16% 5.20% 9.92% 1.97% 22.98% -
  Horiz. % 159.38% 159.74% 145.00% 137.84% 125.40% 122.98% 100.00%
Net Worth 313,102 303,383 163,701 222,788 198,167 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 12.42% -6.68% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 74.12% 79.42% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 5,170 65 3,166 6,465 0 0 0 -
  YoY % 7,835.06% -97.94% -51.02% 0.00% 0.00% 0.00% -
  Horiz. % 79.97% 1.01% 48.98% 100.00% - - -
Div Payout % 38.51 % 0.37 % 21.69 % 100.72 % - % - % - % -
  YoY % 10,308.11% -98.29% -78.47% 0.00% 0.00% 0.00% -
  Horiz. % 38.23% 0.37% 21.53% 100.00% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 313,102 303,383 163,701 222,788 198,167 212,351 267,377 2.66%
  YoY % 3.20% 85.33% -26.52% 12.42% -6.68% -20.58% -
  Horiz. % 117.10% 113.47% 61.22% 83.32% 74.12% 79.42% 100.00%
NOSH 173,946 171,403 163,701 74,262 66,055 59,649 76,832 14.58%
  YoY % 1.48% 4.70% 120.43% 12.42% 10.74% -22.36% -
  Horiz. % 226.40% 223.09% 213.06% 96.66% 85.97% 77.64% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.42 % 4.87 % 4.47 % 2.12 % 3.82 % 3.03 % 1.95 % 9.81%
  YoY % -29.77% 8.95% 110.85% -44.50% 26.07% 55.38% -
  Horiz. % 175.38% 249.74% 229.23% 108.72% 195.90% 155.38% 100.00%
ROE 4.29 % 5.82 % 8.92 % 2.88 % 5.41 % 3.71 % 1.60 % 17.86%
  YoY % -26.29% -34.75% 209.72% -46.77% 45.82% 131.88% -
  Horiz. % 268.12% 363.75% 557.50% 180.00% 338.12% 231.87% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 204.09 210.73 199.46 407.90 424.59 457.35 285.52 -5.44%
  YoY % -3.15% 5.65% -51.10% -3.93% -7.16% 60.18% -
  Horiz. % 71.48% 73.81% 69.86% 142.86% 148.71% 160.18% 100.00%
EPS 7.72 10.31 8.92 8.64 16.23 13.22 5.55 5.65%
  YoY % -25.12% 15.58% 3.24% -46.77% 22.77% 138.20% -
  Horiz. % 139.10% 185.77% 160.72% 155.68% 292.43% 238.20% 100.00%
DPS 3.00 0.04 1.93 8.71 0.00 0.00 0.00 -
  YoY % 7,400.00% -97.93% -77.84% 0.00% 0.00% 0.00% -
  Horiz. % 34.44% 0.46% 22.16% 100.00% - - -
NAPS 1.8000 1.7700 1.0000 3.0000 3.0000 3.5600 3.4800 -10.40%
  YoY % 1.69% 77.00% -66.67% 0.00% -15.73% 2.30% -
  Horiz. % 51.72% 50.86% 28.74% 86.21% 86.21% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 204.09 207.65 187.71 174.15 161.24 156.83 126.12 8.35%
  YoY % -1.71% 10.62% 7.79% 8.01% 2.81% 24.35% -
  Horiz. % 161.82% 164.64% 148.83% 138.08% 127.85% 124.35% 100.00%
EPS 7.72 10.16 8.40 3.69 6.16 4.53 2.45 21.07%
  YoY % -24.02% 20.95% 127.64% -40.10% 35.98% 84.90% -
  Horiz. % 315.10% 414.69% 342.86% 150.61% 251.43% 184.90% 100.00%
DPS 3.00 0.04 1.82 3.72 0.00 0.00 0.00 -
  YoY % 7,400.00% -97.80% -51.08% 0.00% 0.00% 0.00% -
  Horiz. % 80.65% 1.08% 48.92% 100.00% - - -
NAPS 1.8000 1.7441 0.9411 1.2808 1.1392 1.2208 1.5371 2.67%
  YoY % 3.21% 85.33% -26.52% 12.43% -6.68% -20.58% -
  Horiz. % 117.10% 113.47% 61.23% 83.33% 74.11% 79.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7600 0.8850 0.8750 1.2700 1.4400 0.8250 0.4550 -
P/RPS 0.37 0.42 0.44 0.31 0.34 0.18 0.16 14.99%
  YoY % -11.90% -4.55% 41.94% -8.82% 88.89% 12.50% -
  Horiz. % 231.25% 262.50% 275.00% 193.75% 212.50% 112.50% 100.00%
P/EPS 9.85 8.59 9.81 14.69 8.87 6.24 8.19 3.12%
  YoY % 14.67% -12.44% -33.22% 65.61% 42.15% -23.81% -
  Horiz. % 120.27% 104.88% 119.78% 179.37% 108.30% 76.19% 100.00%
EY 10.16 11.65 10.19 6.81 11.27 16.02 12.21 -3.02%
  YoY % -12.79% 14.33% 49.63% -39.57% -29.65% 31.20% -
  Horiz. % 83.21% 95.41% 83.46% 55.77% 92.30% 131.20% 100.00%
DY 3.95 0.04 2.21 6.85 0.00 0.00 0.00 -
  YoY % 9,775.00% -98.19% -67.74% 0.00% 0.00% 0.00% -
  Horiz. % 57.66% 0.58% 32.26% 100.00% - - -
P/NAPS 0.42 0.50 0.88 0.42 0.48 0.23 0.13 21.58%
  YoY % -16.00% -43.18% 109.52% -12.50% 108.70% 76.92% -
  Horiz. % 323.08% 384.62% 676.92% 323.08% 369.23% 176.92% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.7750 0.8850 0.8500 1.3500 1.3300 0.9500 0.6800 -
P/RPS 0.38 0.42 0.43 0.33 0.31 0.21 0.24 7.96%
  YoY % -9.52% -2.33% 30.30% 6.45% 47.62% -12.50% -
  Horiz. % 158.33% 175.00% 179.17% 137.50% 129.17% 87.50% 100.00%
P/EPS 10.04 8.59 9.53 15.62 8.19 7.19 12.24 -3.25%
  YoY % 16.88% -9.86% -38.99% 90.72% 13.91% -41.26% -
  Horiz. % 82.03% 70.18% 77.86% 127.61% 66.91% 58.74% 100.00%
EY 9.96 11.65 10.49 6.40 12.21 13.91 8.17 3.36%
  YoY % -14.51% 11.06% 63.91% -47.58% -12.22% 70.26% -
  Horiz. % 121.91% 142.59% 128.40% 78.34% 149.45% 170.26% 100.00%
DY 3.87 0.04 2.28 6.45 0.00 0.00 0.00 -
  YoY % 9,575.00% -98.25% -64.65% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.62% 35.35% 100.00% - - -
P/NAPS 0.43 0.50 0.85 0.45 0.44 0.27 0.20 13.60%
  YoY % -14.00% -41.18% 88.89% 2.27% 62.96% 35.00% -
  Horiz. % 215.00% 250.00% 425.00% 225.00% 220.00% 135.00% 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.
 


 

318  158  561  1144 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.11+0.02 
 SAPNRG 0.315+0.015 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.35+0.055 
 SAPNRG-WA 0.130.00 
Partners & Brokers