[PWF] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 123.24%
YoY- 15.16%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 507,522 457,956 448,924 393,552 375,470 372,304 361,680 25.31%
PBT 12,568 12,536 5,732 2,535 -7,112 -3,466 18,228 -21.93%
Tax -2,758 -3,404 556 -1,897 -914 -1,776 -5,656 -38.02%
NP 9,809 9,132 6,288 638 -8,026 -5,242 12,572 -15.23%
-
NP to SH 9,748 9,240 6,416 1,633 -7,025 -4,150 13,472 -19.38%
-
Tax Rate 21.94% 27.15% -9.70% 74.83% - - 31.03% -
Total Cost 497,713 448,824 442,636 392,914 383,497 377,546 349,108 26.64%
-
Net Worth 321,745 323,714 317,740 303,271 311,845 310,103 315,537 1.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 6,579 9,869 - 7,178 9,841 - - -
Div Payout % 67.50% 106.81% - 439.56% 0.00% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 321,745 323,714 317,740 303,271 311,845 310,103 315,537 1.30%
NOSH 198,983 198,971 198,971 187,345 187,345 180,944 174,107 9.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.93% 1.99% 1.40% 0.16% -2.14% -1.41% 3.48% -
ROE 3.03% 2.85% 2.02% 0.54% -2.25% -1.34% 4.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 257.12 232.01 230.30 219.31 203.48 210.10 209.76 14.52%
EPS 4.96 4.72 3.28 0.91 -3.95 -2.38 7.80 -26.03%
DPS 3.33 5.00 0.00 4.00 5.33 0.00 0.00 -
NAPS 1.63 1.64 1.63 1.69 1.69 1.75 1.83 -7.41%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 159.67 144.07 141.23 123.81 118.12 117.13 113.79 25.31%
EPS 3.07 2.91 2.02 0.51 -2.21 -1.31 4.24 -19.35%
DPS 2.07 3.10 0.00 2.26 3.10 0.00 0.00 -
NAPS 1.0122 1.0184 0.9996 0.9541 0.9811 0.9756 0.9927 1.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.475 0.49 0.495 0.495 0.55 0.585 0.63 -
P/RPS 0.18 0.21 0.21 0.23 0.27 0.28 0.30 -28.84%
P/EPS 9.62 10.47 15.04 54.40 -14.45 -24.98 8.06 12.50%
EY 10.40 9.55 6.65 1.84 -6.92 -4.00 12.40 -11.05%
DY 7.02 10.20 0.00 8.08 9.70 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.29 0.33 0.33 0.34 -10.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.52 0.47 0.55 0.49 0.575 0.55 0.62 -
P/RPS 0.20 0.20 0.24 0.22 0.28 0.26 0.30 -23.66%
P/EPS 10.53 10.04 16.71 53.85 -15.10 -23.48 7.94 20.68%
EY 9.50 9.96 5.98 1.86 -6.62 -4.26 12.60 -17.14%
DY 6.41 10.64 0.00 8.16 9.28 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.29 0.34 0.31 0.34 -3.95%

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