[PWF] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 292.9%
YoY- -52.38%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 486,324 507,522 457,956 448,924 393,552 375,470 372,304 19.43%
PBT 15,731 12,568 12,536 5,732 2,535 -7,112 -3,466 -
Tax -829 -2,758 -3,404 556 -1,897 -914 -1,776 -39.74%
NP 14,902 9,809 9,132 6,288 638 -8,026 -5,242 -
-
NP to SH 14,870 9,748 9,240 6,416 1,633 -7,025 -4,150 -
-
Tax Rate 5.27% 21.94% 27.15% -9.70% 74.83% - - -
Total Cost 471,422 497,713 448,824 442,636 392,914 383,497 377,546 15.90%
-
Net Worth 322,832 321,745 323,714 317,740 303,271 311,845 310,103 2.71%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,902 6,579 9,869 - 7,178 9,841 - -
Div Payout % 66.60% 67.50% 106.81% - 439.56% 0.00% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 322,832 321,745 323,714 317,740 303,271 311,845 310,103 2.71%
NOSH 202,797 198,983 198,971 198,971 187,345 187,345 180,944 7.87%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.06% 1.93% 1.99% 1.40% 0.16% -2.14% -1.41% -
ROE 4.61% 3.03% 2.85% 2.02% 0.54% -2.25% -1.34% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 245.55 257.12 232.01 230.30 219.31 203.48 210.10 10.92%
EPS 7.55 4.96 4.72 3.28 0.91 -3.95 -2.38 -
DPS 5.00 3.33 5.00 0.00 4.00 5.33 0.00 -
NAPS 1.63 1.63 1.64 1.63 1.69 1.69 1.75 -4.61%
Adjusted Per Share Value based on latest NOSH - 198,971
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 153.00 159.67 144.07 141.23 123.81 118.12 117.13 19.43%
EPS 4.68 3.07 2.91 2.02 0.51 -2.21 -1.31 -
DPS 3.12 2.07 3.10 0.00 2.26 3.10 0.00 -
NAPS 1.0156 1.0122 1.0184 0.9996 0.9541 0.9811 0.9756 2.70%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.50 0.475 0.49 0.495 0.495 0.55 0.585 -
P/RPS 0.20 0.18 0.21 0.21 0.23 0.27 0.28 -20.04%
P/EPS 6.66 9.62 10.47 15.04 54.40 -14.45 -24.98 -
EY 15.02 10.40 9.55 6.65 1.84 -6.92 -4.00 -
DY 10.00 7.02 10.20 0.00 8.08 9.70 0.00 -
P/NAPS 0.31 0.29 0.30 0.30 0.29 0.33 0.33 -4.07%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.535 0.52 0.47 0.55 0.49 0.575 0.55 -
P/RPS 0.22 0.20 0.20 0.24 0.22 0.28 0.26 -10.51%
P/EPS 7.13 10.53 10.04 16.71 53.85 -15.10 -23.48 -
EY 14.03 9.50 9.96 5.98 1.86 -6.62 -4.26 -
DY 9.35 6.41 10.64 0.00 8.16 9.28 0.00 -
P/NAPS 0.33 0.32 0.29 0.34 0.29 0.34 0.31 4.24%

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