[PWF] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 44.01%
YoY- 322.65%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 564,576 486,324 507,522 457,956 448,924 393,552 375,470 31.28%
PBT 35,940 15,731 12,568 12,536 5,732 2,535 -7,112 -
Tax -8,740 -829 -2,758 -3,404 556 -1,897 -914 351.13%
NP 27,200 14,902 9,809 9,132 6,288 638 -8,026 -
-
NP to SH 27,416 14,870 9,748 9,240 6,416 1,633 -7,025 -
-
Tax Rate 24.32% 5.27% 21.94% 27.15% -9.70% 74.83% - -
Total Cost 537,376 471,422 497,713 448,824 442,636 392,914 383,497 25.24%
-
Net Worth 330,792 322,832 321,745 323,714 317,740 303,271 311,845 4.01%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 41,092 9,902 6,579 9,869 - 7,178 9,841 159.53%
Div Payout % 149.88% 66.60% 67.50% 106.81% - 439.56% 0.00% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 330,792 322,832 321,745 323,714 317,740 303,271 311,845 4.01%
NOSH 207,957 202,797 198,983 198,971 198,971 187,345 187,345 7.21%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.82% 3.06% 1.93% 1.99% 1.40% 0.16% -2.14% -
ROE 8.29% 4.61% 3.03% 2.85% 2.02% 0.54% -2.25% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 274.79 245.55 257.12 232.01 230.30 219.31 203.48 22.19%
EPS 13.36 7.55 4.96 4.72 3.28 0.91 -3.95 -
DPS 20.00 5.00 3.33 5.00 0.00 4.00 5.33 141.66%
NAPS 1.61 1.63 1.63 1.64 1.63 1.69 1.69 -3.18%
Adjusted Per Share Value based on latest NOSH - 198,971
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 177.62 153.00 159.67 144.07 141.23 123.81 118.12 31.28%
EPS 8.63 4.68 3.07 2.91 2.02 0.51 -2.21 -
DPS 12.93 3.12 2.07 3.10 0.00 2.26 3.10 159.33%
NAPS 1.0407 1.0156 1.0122 1.0184 0.9996 0.9541 0.9811 4.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.61 0.50 0.475 0.49 0.495 0.495 0.55 -
P/RPS 0.22 0.20 0.18 0.21 0.21 0.23 0.27 -12.77%
P/EPS 4.57 6.66 9.62 10.47 15.04 54.40 -14.45 -
EY 21.87 15.02 10.40 9.55 6.65 1.84 -6.92 -
DY 32.79 10.00 7.02 10.20 0.00 8.08 9.70 125.40%
P/NAPS 0.38 0.31 0.29 0.30 0.30 0.29 0.33 9.87%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.75 0.535 0.52 0.47 0.55 0.49 0.575 -
P/RPS 0.27 0.22 0.20 0.20 0.24 0.22 0.28 -2.39%
P/EPS 5.62 7.13 10.53 10.04 16.71 53.85 -15.10 -
EY 17.79 14.03 9.50 9.96 5.98 1.86 -6.62 -
DY 26.67 9.35 6.41 10.64 0.00 8.16 9.28 102.26%
P/NAPS 0.47 0.33 0.32 0.29 0.34 0.29 0.34 24.11%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment