[PWF] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 52.54%
YoY- 810.59%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 560,512 566,748 564,576 486,324 507,522 457,956 448,924 15.93%
PBT 43,692 34,910 35,940 15,731 12,568 12,536 5,732 286.83%
Tax -10,606 -7,668 -8,740 -829 -2,758 -3,404 556 -
NP 33,085 27,242 27,200 14,902 9,809 9,132 6,288 202.20%
-
NP to SH 33,186 27,338 27,416 14,870 9,748 9,240 6,416 198.78%
-
Tax Rate 24.27% 21.97% 24.32% 5.27% 21.94% 27.15% -9.70% -
Total Cost 527,426 539,506 537,376 471,422 497,713 448,824 442,636 12.38%
-
Net Worth 313,811 321,207 330,792 322,832 321,745 323,714 317,740 -0.82%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 13,497 21,272 41,092 9,902 6,579 9,869 - -
Div Payout % 40.67% 77.81% 149.88% 66.60% 67.50% 106.81% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 313,811 321,207 330,792 322,832 321,745 323,714 317,740 -0.82%
NOSH 223,139 223,139 207,957 202,797 198,983 198,971 198,971 7.93%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.90% 4.81% 4.82% 3.06% 1.93% 1.99% 1.40% -
ROE 10.58% 8.51% 8.29% 4.61% 3.03% 2.85% 2.02% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 276.85 266.43 274.79 245.55 257.12 232.01 230.30 13.04%
EPS 15.41 12.92 13.36 7.55 4.96 4.72 3.28 180.24%
DPS 6.67 10.00 20.00 5.00 3.33 5.00 0.00 -
NAPS 1.55 1.51 1.61 1.63 1.63 1.64 1.63 -3.29%
Adjusted Per Share Value based on latest NOSH - 202,797
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 176.34 178.30 177.62 153.00 159.67 144.07 141.23 15.93%
EPS 10.44 8.60 8.63 4.68 3.07 2.91 2.02 198.62%
DPS 4.25 6.69 12.93 3.12 2.07 3.10 0.00 -
NAPS 0.9873 1.0105 1.0407 1.0156 1.0122 1.0184 0.9996 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.875 0.69 0.61 0.50 0.475 0.49 0.495 -
P/RPS 0.32 0.26 0.22 0.20 0.18 0.21 0.21 32.38%
P/EPS 5.34 5.37 4.57 6.66 9.62 10.47 15.04 -49.82%
EY 18.73 18.63 21.87 15.02 10.40 9.55 6.65 99.31%
DY 7.62 14.49 32.79 10.00 7.02 10.20 0.00 -
P/NAPS 0.56 0.46 0.38 0.31 0.29 0.30 0.30 51.54%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.76 0.855 0.75 0.535 0.52 0.47 0.55 -
P/RPS 0.27 0.32 0.27 0.22 0.20 0.20 0.24 8.16%
P/EPS 4.64 6.65 5.62 7.13 10.53 10.04 16.71 -57.40%
EY 21.57 15.03 17.79 14.03 9.50 9.96 5.98 135.01%
DY 8.77 11.70 26.67 9.35 6.41 10.64 0.00 -
P/NAPS 0.49 0.57 0.47 0.33 0.32 0.29 0.34 27.56%

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