Highlights

[PWF] YoY TTM Result on 2020-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -138.40%    YoY -     -118.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 355,380 354,999 361,193 326,511 302,921 280,466 272,804 4.50%
  YoY % 0.11% -1.71% 10.62% 7.79% 8.01% 2.81% -
  Horiz. % 130.27% 130.13% 132.40% 119.69% 111.04% 102.81% 100.00%
PBT 116 17,968 26,130 21,898 10,175 15,234 13,390 -54.65%
  YoY % -99.35% -31.24% 19.33% 115.21% -33.21% 13.77% -
  Horiz. % 0.87% 134.19% 195.15% 163.54% 75.99% 113.77% 100.00%
Tax -2,731 -5,810 -8,546 -7,295 -3,756 -4,511 -5,126 -9.95%
  YoY % 52.99% 32.01% -17.15% -94.22% 16.74% 12.00% -
  Horiz. % 53.28% 113.34% 166.72% 142.31% 73.27% 88.00% 100.00%
NP -2,615 12,158 17,584 14,603 6,419 10,723 8,264 -
  YoY % -121.51% -30.86% 20.41% 127.50% -40.14% 29.76% -
  Horiz. % -31.64% 147.12% 212.78% 176.71% 77.67% 129.76% 100.00%
NP to SH -2,517 13,426 17,669 14,603 6,419 10,723 7,883 -
  YoY % -118.75% -24.01% 21.00% 127.50% -40.14% 36.03% -
  Horiz. % -31.93% 170.32% 224.14% 185.25% 81.43% 136.03% 100.00%
Tax Rate 2,354.31 % 32.34 % 32.71 % 33.31 % 36.91 % 29.61 % 38.28 % 98.55%
  YoY % 7,179.87% -1.13% -1.80% -9.75% 24.65% -22.65% -
  Horiz. % 6,150.24% 84.48% 85.45% 87.02% 96.42% 77.35% 100.00%
Total Cost 357,995 342,841 343,609 311,908 296,502 269,743 264,540 5.17%
  YoY % 4.42% -0.22% 10.16% 5.20% 9.92% 1.97% -
  Horiz. % 135.33% 129.60% 129.89% 117.91% 112.08% 101.97% 100.00%
Net Worth 304,405 313,102 303,383 163,701 222,788 198,167 212,351 6.18%
  YoY % -2.78% 3.20% 85.33% -26.52% 12.42% -6.68% -
  Horiz. % 143.35% 147.45% 142.87% 77.09% 104.92% 93.32% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,478 5,170 65 3,166 6,465 0 0 -
  YoY % -32.71% 7,835.06% -97.94% -51.02% 0.00% 0.00% -
  Horiz. % 53.81% 79.97% 1.01% 48.98% 100.00% - -
Div Payout % - % 38.51 % 0.37 % 21.69 % 100.72 % - % - % -
  YoY % 0.00% 10,308.11% -98.29% -78.47% 0.00% 0.00% -
  Horiz. % 0.00% 38.23% 0.37% 21.53% 100.00% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 304,405 313,102 303,383 163,701 222,788 198,167 212,351 6.18%
  YoY % -2.78% 3.20% 85.33% -26.52% 12.42% -6.68% -
  Horiz. % 143.35% 147.45% 142.87% 77.09% 104.92% 93.32% 100.00%
NOSH 173,946 173,946 171,403 163,701 74,262 66,055 59,649 19.51%
  YoY % 0.00% 1.48% 4.70% 120.43% 12.42% 10.74% -
  Horiz. % 291.61% 291.61% 287.35% 274.44% 124.50% 110.74% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.74 % 3.42 % 4.87 % 4.47 % 2.12 % 3.82 % 3.03 % -
  YoY % -121.64% -29.77% 8.95% 110.85% -44.50% 26.07% -
  Horiz. % -24.42% 112.87% 160.73% 147.52% 69.97% 126.07% 100.00%
ROE -0.83 % 4.29 % 5.82 % 8.92 % 2.88 % 5.41 % 3.71 % -
  YoY % -119.35% -26.29% -34.75% 209.72% -46.77% 45.82% -
  Horiz. % -22.37% 115.63% 156.87% 240.43% 77.63% 145.82% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 204.30 204.09 210.73 199.46 407.90 424.59 457.35 -12.56%
  YoY % 0.10% -3.15% 5.65% -51.10% -3.93% -7.16% -
  Horiz. % 44.67% 44.62% 46.08% 43.61% 89.19% 92.84% 100.00%
EPS -1.45 7.72 10.31 8.92 8.64 16.23 13.22 -
  YoY % -118.78% -25.12% 15.58% 3.24% -46.77% 22.77% -
  Horiz. % -10.97% 58.40% 77.99% 67.47% 65.36% 122.77% 100.00%
DPS 2.00 3.00 0.04 1.93 8.71 0.00 0.00 -
  YoY % -33.33% 7,400.00% -97.93% -77.84% 0.00% 0.00% -
  Horiz. % 22.96% 34.44% 0.46% 22.16% 100.00% - -
NAPS 1.7500 1.8000 1.7700 1.0000 3.0000 3.0000 3.5600 -11.15%
  YoY % -2.78% 1.69% 77.00% -66.67% 0.00% -15.73% -
  Horiz. % 49.16% 50.56% 49.72% 28.09% 84.27% 84.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 204.30 204.09 207.65 187.71 174.15 161.24 156.83 4.50%
  YoY % 0.10% -1.71% 10.62% 7.79% 8.01% 2.81% -
  Horiz. % 130.27% 130.13% 132.40% 119.69% 111.04% 102.81% 100.00%
EPS -1.45 7.72 10.16 8.40 3.69 6.16 4.53 -
  YoY % -118.78% -24.02% 20.95% 127.64% -40.10% 35.98% -
  Horiz. % -32.01% 170.42% 224.28% 185.43% 81.46% 135.98% 100.00%
DPS 2.00 3.00 0.04 1.82 3.72 0.00 0.00 -
  YoY % -33.33% 7,400.00% -97.80% -51.08% 0.00% 0.00% -
  Horiz. % 53.76% 80.65% 1.08% 48.92% 100.00% - -
NAPS 1.7500 1.8000 1.7441 0.9411 1.2808 1.1392 1.2208 6.18%
  YoY % -2.78% 3.21% 85.33% -26.52% 12.43% -6.68% -
  Horiz. % 143.35% 147.44% 142.87% 77.09% 104.91% 93.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4200 0.7600 0.8850 0.8750 1.2700 1.4400 0.8250 -
P/RPS 0.21 0.37 0.42 0.44 0.31 0.34 0.18 2.60%
  YoY % -43.24% -11.90% -4.55% 41.94% -8.82% 88.89% -
  Horiz. % 116.67% 205.56% 233.33% 244.44% 172.22% 188.89% 100.00%
P/EPS -29.03 9.85 8.59 9.81 14.69 8.87 6.24 -
  YoY % -394.72% 14.67% -12.44% -33.22% 65.61% 42.15% -
  Horiz. % -465.22% 157.85% 137.66% 157.21% 235.42% 142.15% 100.00%
EY -3.45 10.16 11.65 10.19 6.81 11.27 16.02 -
  YoY % -133.96% -12.79% 14.33% 49.63% -39.57% -29.65% -
  Horiz. % -21.54% 63.42% 72.72% 63.61% 42.51% 70.35% 100.00%
DY 4.76 3.95 0.04 2.21 6.85 0.00 0.00 -
  YoY % 20.51% 9,775.00% -98.19% -67.74% 0.00% 0.00% -
  Horiz. % 69.49% 57.66% 0.58% 32.26% 100.00% - -
P/NAPS 0.24 0.42 0.50 0.88 0.42 0.48 0.23 0.71%
  YoY % -42.86% -16.00% -43.18% 109.52% -12.50% 108.70% -
  Horiz. % 104.35% 182.61% 217.39% 382.61% 182.61% 208.70% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 31/05/19 31/05/18 29/05/17 31/05/16 29/05/15 29/05/14 -
Price 0.5100 0.7750 0.8850 0.8500 1.3500 1.3300 0.9500 -
P/RPS 0.25 0.38 0.42 0.43 0.33 0.31 0.21 2.95%
  YoY % -34.21% -9.52% -2.33% 30.30% 6.45% 47.62% -
  Horiz. % 119.05% 180.95% 200.00% 204.76% 157.14% 147.62% 100.00%
P/EPS -35.25 10.04 8.59 9.53 15.62 8.19 7.19 -
  YoY % -451.10% 16.88% -9.86% -38.99% 90.72% 13.91% -
  Horiz. % -490.26% 139.64% 119.47% 132.55% 217.25% 113.91% 100.00%
EY -2.84 9.96 11.65 10.49 6.40 12.21 13.91 -
  YoY % -128.51% -14.51% 11.06% 63.91% -47.58% -12.22% -
  Horiz. % -20.42% 71.60% 83.75% 75.41% 46.01% 87.78% 100.00%
DY 3.92 3.87 0.04 2.28 6.45 0.00 0.00 -
  YoY % 1.29% 9,575.00% -98.25% -64.65% 0.00% 0.00% -
  Horiz. % 60.78% 60.00% 0.62% 35.35% 100.00% - -
P/NAPS 0.29 0.43 0.50 0.85 0.45 0.44 0.27 1.20%
  YoY % -32.56% -14.00% -41.18% 88.89% 2.27% 62.96% -
  Horiz. % 107.41% 159.26% 185.19% 314.81% 166.67% 162.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

179  174  552  1559 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 BIOHLDG 0.305-0.01 
 BINTAI 0.82+0.025 
 ASB 0.17+0.005 
 AT 0.200.00 
 KGROUP 0.060.00 
 FINTEC 0.1050.00 
 VIVOCOM 1.04+0.03 
 PRESBHD-WA 0.265+0.17 
 ASIABIO-OR 0.01-0.005 

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!
PARTNERS & BROKERS