[PWF] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 26.38%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 307,196 353,472 361,474 374,961 350,660 377,848 351,672 -8.62%
PBT -17,184 -18,804 8,262 17,260 11,086 13,780 22,116 -
Tax -44 3,412 -2,380 -3,869 -500 4,816 -9,143 -97.15%
NP -17,228 -15,392 5,882 13,390 10,586 18,596 12,973 -
-
NP to SH -17,422 -15,896 6,555 14,402 11,396 20,392 14,362 -
-
Tax Rate - - 28.81% 22.42% 4.51% -34.95% 41.34% -
Total Cost 324,424 368,864 355,592 361,570 340,074 359,252 338,699 -2.83%
-
Net Worth 299,909 304,405 309,624 314,842 314,842 313,102 303,357 -0.75%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,478 4,638 3,478 - 7,756 -
Div Payout % - - 53.07% 32.21% 30.53% - 54.01% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 299,909 304,405 309,624 314,842 314,842 313,102 303,357 -0.75%
NOSH 173,946 173,946 173,946 173,946 173,946 173,946 173,946 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -5.61% -4.35% 1.63% 3.57% 3.02% 4.92% 3.69% -
ROE -5.81% -5.22% 2.12% 4.57% 3.62% 6.51% 4.73% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 178.23 203.21 207.81 215.56 201.59 217.22 204.03 -8.62%
EPS -10.10 -9.12 3.77 8.28 6.56 11.72 8.34 -
DPS 0.00 0.00 2.00 2.67 2.00 0.00 4.50 -
NAPS 1.74 1.75 1.78 1.81 1.81 1.80 1.76 -0.75%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 96.64 111.20 113.72 117.96 110.32 118.87 110.64 -8.63%
EPS -5.48 -5.00 2.06 4.53 3.59 6.42 4.52 -
DPS 0.00 0.00 1.09 1.46 1.09 0.00 2.44 -
NAPS 0.9435 0.9577 0.9741 0.9905 0.9905 0.985 0.9544 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.51 0.42 0.705 0.725 0.725 0.76 0.745 -
P/RPS 0.29 0.21 0.34 0.34 0.36 0.35 0.37 -15.00%
P/EPS -5.05 -4.60 18.71 8.76 11.07 6.48 8.94 -
EY -19.82 -21.76 5.35 11.42 9.04 15.43 11.18 -
DY 0.00 0.00 2.84 3.68 2.76 0.00 6.04 -
P/NAPS 0.29 0.24 0.40 0.40 0.40 0.42 0.42 -21.89%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.48 0.51 0.695 0.715 0.76 0.775 0.845 -
P/RPS 0.27 0.25 0.33 0.33 0.38 0.36 0.41 -24.32%
P/EPS -4.75 -5.58 18.44 8.64 11.60 6.61 10.14 -
EY -21.06 -17.92 5.42 11.58 8.62 15.13 9.86 -
DY 0.00 0.00 2.88 3.73 2.63 0.00 5.33 -
P/NAPS 0.28 0.29 0.39 0.40 0.42 0.43 0.48 -30.20%

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