[PWF] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.5%
YoY- 238.75%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 566,748 564,576 486,324 507,522 457,956 448,924 393,552 27.60%
PBT 34,910 35,940 15,731 12,568 12,536 5,732 2,535 477.29%
Tax -7,668 -8,740 -829 -2,758 -3,404 556 -1,897 154.40%
NP 27,242 27,200 14,902 9,809 9,132 6,288 638 1130.07%
-
NP to SH 27,338 27,416 14,870 9,748 9,240 6,416 1,633 557.80%
-
Tax Rate 21.97% 24.32% 5.27% 21.94% 27.15% -9.70% 74.83% -
Total Cost 539,506 537,376 471,422 497,713 448,824 442,636 392,914 23.60%
-
Net Worth 321,207 330,792 322,832 321,745 323,714 317,740 303,271 3.91%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 21,272 41,092 9,902 6,579 9,869 - 7,178 106.72%
Div Payout % 77.81% 149.88% 66.60% 67.50% 106.81% - 439.56% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 321,207 330,792 322,832 321,745 323,714 317,740 303,271 3.91%
NOSH 223,139 207,957 202,797 198,983 198,971 198,971 187,345 12.39%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.81% 4.82% 3.06% 1.93% 1.99% 1.40% 0.16% -
ROE 8.51% 8.29% 4.61% 3.03% 2.85% 2.02% 0.54% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 266.43 274.79 245.55 257.12 232.01 230.30 219.31 13.89%
EPS 12.92 13.36 7.55 4.96 4.72 3.28 0.91 489.19%
DPS 10.00 20.00 5.00 3.33 5.00 0.00 4.00 84.51%
NAPS 1.51 1.61 1.63 1.63 1.64 1.63 1.69 -7.25%
Adjusted Per Share Value based on latest NOSH - 198,983
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 178.30 177.62 153.00 159.67 144.07 141.23 123.81 27.61%
EPS 8.60 8.63 4.68 3.07 2.91 2.02 0.51 560.99%
DPS 6.69 12.93 3.12 2.07 3.10 0.00 2.26 106.57%
NAPS 1.0105 1.0407 1.0156 1.0122 1.0184 0.9996 0.9541 3.91%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.69 0.61 0.50 0.475 0.49 0.495 0.495 -
P/RPS 0.26 0.22 0.20 0.18 0.21 0.21 0.23 8.54%
P/EPS 5.37 4.57 6.66 9.62 10.47 15.04 54.40 -78.73%
EY 18.63 21.87 15.02 10.40 9.55 6.65 1.84 370.00%
DY 14.49 32.79 10.00 7.02 10.20 0.00 8.08 47.76%
P/NAPS 0.46 0.38 0.31 0.29 0.30 0.30 0.29 36.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.855 0.75 0.535 0.52 0.47 0.55 0.49 -
P/RPS 0.32 0.27 0.22 0.20 0.20 0.24 0.22 28.46%
P/EPS 6.65 5.62 7.13 10.53 10.04 16.71 53.85 -75.29%
EY 15.03 17.79 14.03 9.50 9.96 5.98 1.86 304.22%
DY 11.70 26.67 9.35 6.41 10.64 0.00 8.16 27.23%
P/NAPS 0.57 0.47 0.33 0.32 0.29 0.34 0.29 57.10%

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