[PWF] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock

[PWF] PWF CORPORATION BERHAD

Announcement Date

31-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 84.37%

YoY- 327.31%

Quarter Report

PWF's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	559,468	560,512	566,748	564,576	486,324	507,522	457,956	14.23%
YoY %	-0.19%	-1.10%	0.38%	16.09%	-4.18%	10.82%	-	-
Horiz. %	122.17%	122.39%	123.76%	123.28%	106.19%	110.82%	100.00%	-
PBT	84,301	43,692	34,910	35,940	15,731	12,568	12,536	255.03%
YoY %	92.94%	25.16%	-2.87%	128.47%	25.17%	0.26%	-	-
Horiz. %	672.47%	348.53%	278.48%	286.69%	125.49%	100.26%	100.00%	-
Tax	-33,854	-10,606	-7,668	-8,740	-829	-2,758	-3,404	360.53%
YoY %	-219.20%	-38.32%	12.27%	-954.28%	69.94%	18.98%	-	-
Horiz. %	994.54%	311.57%	225.26%	256.76%	24.35%	81.02%	100.00%	-
NP	50,447	33,085	27,242	27,200	14,902	9,809	9,132	211.52%
YoY %	52.48%	21.45%	0.15%	82.53%	51.92%	7.41%	-	-
Horiz. %	552.42%	362.30%	298.31%	297.85%	163.18%	107.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,535	33,186	27,338	27,416	14,870	9,748	9,240	209.45%
YoY %	52.28%	21.39%	-0.28%	84.37%	52.54%	5.50%	-	-
Horiz. %	546.92%	359.16%	295.87%	296.71%	160.93%	105.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.16%	24.27%	21.97%	24.32%	5.27%	21.94%	27.15%	-
YoY %	65.47%	10.47%	-9.66%	361.48%	-75.98%	-19.19%	-	-
Horiz. %	147.92%	89.39%	80.92%	89.58%	19.41%	80.81%	100.00%	-
Total Cost	509,021	527,426	539,506	537,376	471,422	497,713	448,824	8.72%
YoY %	-3.49%	-2.24%	0.40%	13.99%	-5.28%	10.89%	-	-
Horiz. %	113.41%	117.51%	120.20%	119.73%	105.03%	110.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	360,842	313,811	321,207	330,792	322,832	321,745	323,714	7.48%
YoY %	14.99%	-2.30%	-2.90%	2.47%	0.34%	-0.61%	-	-
Horiz. %	111.47%	96.94%	99.23%	102.19%	99.73%	99.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	14,433	13,497	21,272	41,092	9,902	6,579	9,869	28.75%
YoY %	6.93%	-36.55%	-48.23%	314.99%	50.51%	-33.34%	-	-
Horiz. %	146.25%	136.76%	215.54%	416.37%	100.33%	66.66%	100.00%	-
Div Payout %	28.56%	40.67%	77.81%	149.88%	66.60%	67.50%	106.81%	-
YoY %	-29.78%	-47.73%	-48.09%	125.05%	-1.33%	-36.80%	-	-
Horiz. %	26.74%	38.08%	72.85%	140.32%	62.35%	63.20%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	360,842	313,811	321,207	330,792	322,832	321,745	323,714	7.48%
YoY %	14.99%	-2.30%	-2.90%	2.47%	0.34%	-0.61%	-	-
Horiz. %	111.47%	96.94%	99.23%	102.19%	99.73%	99.39%	100.00%	-
NOSH	297,599	223,139	223,139	207,957	202,797	198,983	198,971	30.69%
YoY %	33.37%	0.00%	7.30%	2.54%	1.92%	0.01%	-	-
Horiz. %	149.57%	112.15%	112.15%	104.52%	101.92%	100.01%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	9.02%	5.90%	4.81%	4.82%	3.06%	1.93%	1.99%	-
YoY %	52.88%	22.66%	-0.21%	57.52%	58.55%	-3.02%	-	-
Horiz. %	453.27%	296.48%	241.71%	242.21%	153.77%	96.98%	100.00%	-
ROE	14.00%	10.58%	8.51%	8.29%	4.61%	3.03%	2.85%	-
YoY %	32.33%	24.32%	2.65%	79.83%	52.15%	6.32%	-	-
Horiz. %	491.23%	371.23%	298.60%	290.88%	161.75%	106.32%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	193.81	276.85	266.43	274.79	245.55	257.12	232.01	-11.27%
YoY %	-29.99%	3.91%	-3.04%	11.91%	-4.50%	10.82%	-	-
Horiz. %	83.54%	119.33%	114.84%	118.44%	105.84%	110.82%	100.00%	-
EPS	21.62	15.41	12.92	13.36	7.55	4.96	4.72	175.04%
YoY %	40.30%	19.27%	-3.29%	76.95%	52.22%	5.08%	-	-
Horiz. %	458.05%	326.48%	273.73%	283.05%	159.96%	105.08%	100.00%	-
DPS	5.00	6.67	10.00	20.00	5.00	3.33	5.00	0.00%
YoY %	-25.04%	-33.30%	-50.00%	300.00%	50.15%	-33.40%	-	-
Horiz. %	100.00%	133.40%	200.00%	400.00%	100.00%	66.60%	100.00%	-
NAPS	1.25	1.55	1.51	1.61	1.63	1.63	1.64	-16.51%
YoY %	-19.35%	2.65%	-6.21%	-1.23%	0.00%	-0.61%	-	-
Horiz. %	76.22%	94.51%	92.07%	98.17%	99.39%	99.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 207,957
RPS	176.01	176.34	178.30	177.62	153.00	159.67	144.07	14.23%
YoY %	-0.19%	-1.10%	0.38%	16.09%	-4.18%	10.83%	-	-
Horiz. %	122.17%	122.40%	123.76%	123.29%	106.20%	110.83%	100.00%	-
EPS	15.90	10.44	8.60	8.63	4.68	3.07	2.91	209.26%
YoY %	52.30%	21.40%	-0.35%	84.40%	52.44%	5.50%	-	-
Horiz. %	546.39%	358.76%	295.53%	296.56%	160.82%	105.50%	100.00%	-
DPS	4.54	4.25	6.69	12.93	3.12	2.07	3.10	28.87%
YoY %	6.82%	-36.47%	-48.26%	314.42%	50.72%	-33.23%	-	-
Horiz. %	146.45%	137.10%	215.81%	417.10%	100.65%	66.77%	100.00%	-
NAPS	1.1352	0.9873	1.0105	1.0407	1.0156	1.0122	1.0184	7.48%
YoY %	14.98%	-2.30%	-2.90%	2.47%	0.34%	-0.61%	-	-
Horiz. %	111.47%	96.95%	99.22%	102.19%	99.73%	99.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	0.74	0.875	0.69	0.61	0.50	0.475	0.49	-
P/RPS	0.38	0.32	0.26	0.22	0.20	0.18	0.21	48.33%
YoY %	18.75%	23.08%	18.18%	10.00%	11.11%	-14.29%	-	-
Horiz. %	180.95%	152.38%	123.81%	104.76%	95.24%	85.71%	100.00%	-
P/EPS	4.23	5.34	5.37	4.57	6.66	9.62	10.47	-45.25%
YoY %	-20.79%	-0.56%	17.51%	-31.38%	-30.77%	-8.12%	-	-
Horiz. %	40.40%	51.00%	51.29%	43.65%	63.61%	91.88%	100.00%	-
EY	23.66	18.73	18.63	21.87	15.02	10.40	9.55	82.79%
YoY %	26.32%	0.54%	-14.81%	45.61%	44.42%	8.90%	-	-
Horiz. %	247.75%	196.13%	195.08%	229.01%	157.28%	108.90%	100.00%	-
DY	6.76	7.62	14.49	32.79	10.00	7.02	10.20	-23.92%
YoY %	-11.29%	-47.41%	-55.81%	227.90%	42.45%	-31.18%	-	-
Horiz. %	66.27%	74.71%	142.06%	321.47%	98.04%	68.82%	100.00%	-
P/NAPS	0.59	0.56	0.46	0.38	0.31	0.29	0.30	56.77%
YoY %	5.36%	21.74%	21.05%	22.58%	6.90%	-3.33%	-	-
Horiz. %	196.67%	186.67%	153.33%	126.67%	103.33%	96.67%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	29/11/23	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	-
Price	0.98	0.76	0.855	0.75	0.535	0.52	0.47	-
P/RPS	0.51	0.27	0.32	0.27	0.22	0.20	0.20	86.33%
YoY %	88.89%	-15.62%	18.52%	22.73%	10.00%	0.00%	-	-
Horiz. %	255.00%	135.00%	160.00%	135.00%	110.00%	100.00%	100.00%	-
P/EPS	5.60	4.64	6.65	5.62	7.13	10.53	10.04	-32.16%
YoY %	20.69%	-30.23%	18.33%	-21.18%	-32.29%	4.88%	-	-
Horiz. %	55.78%	46.22%	66.24%	55.98%	71.02%	104.88%	100.00%	-
EY	17.86	21.57	15.03	17.79	14.03	9.50	9.96	47.44%
YoY %	-17.20%	43.51%	-15.51%	26.80%	47.68%	-4.62%	-	-
Horiz. %	179.32%	216.57%	150.90%	178.61%	140.86%	95.38%	100.00%	-
DY	5.10	8.77	11.70	26.67	9.35	6.41	10.64	-38.67%
YoY %	-41.85%	-25.04%	-56.13%	185.24%	45.87%	-39.76%	-	-
Horiz. %	47.93%	82.42%	109.96%	250.66%	87.88%	60.24%	100.00%	-
P/NAPS	0.78	0.49	0.57	0.47	0.33	0.32	0.29	93.05%
YoY %	59.18%	-14.04%	21.28%	42.42%	3.12%	10.34%	-	-
Horiz. %	268.97%	168.97%	196.55%	162.07%	113.79%	110.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos