[PWF] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -153.93%
YoY- -11.8%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 228,978 112,231 393,552 281,603 186,152 90,420 315,974 -19.36%
PBT 6,268 1,433 2,535 -5,334 -1,733 4,557 1,711 138.20%
Tax -1,702 139 -1,897 -686 -888 -1,414 -321 204.99%
NP 4,566 1,572 638 -6,020 -2,621 3,143 1,390 121.45%
-
NP to SH 4,620 1,604 1,633 -5,269 -2,075 3,368 1,418 120.25%
-
Tax Rate 27.15% -9.70% 74.83% - - 31.03% 18.76% -
Total Cost 224,412 110,659 392,914 287,623 188,773 87,277 314,584 -20.21%
-
Net Worth 323,714 317,740 303,271 311,845 310,103 315,537 311,975 2.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 4,934 - 7,178 7,380 - - - -
Div Payout % 106.81% - 439.56% 0.00% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 323,714 317,740 303,271 311,845 310,103 315,537 311,975 2.49%
NOSH 198,971 198,971 187,345 187,345 180,944 174,107 173,946 9.40%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.99% 1.40% 0.16% -2.14% -1.41% 3.48% 0.44% -
ROE 1.43% 0.50% 0.54% -1.69% -0.67% 1.07% 0.45% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 116.00 57.57 219.31 152.61 105.05 52.44 183.32 -26.35%
EPS 2.36 0.82 0.91 -2.96 -1.19 1.95 0.82 102.72%
DPS 2.50 0.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.64 1.63 1.69 1.69 1.75 1.83 1.81 -6.38%
Adjusted Per Share Value based on latest NOSH - 187,345
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 72.04 35.31 123.81 88.59 58.56 28.45 99.41 -19.36%
EPS 1.45 0.50 0.51 -1.66 -0.65 1.06 0.45 118.62%
DPS 1.55 0.00 2.26 2.32 0.00 0.00 0.00 -
NAPS 1.0184 0.9996 0.9541 0.9811 0.9756 0.9927 0.9815 2.49%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.49 0.495 0.495 0.55 0.585 0.63 0.57 -
P/RPS 0.42 0.86 0.23 0.36 0.56 1.20 0.31 22.50%
P/EPS 20.93 60.16 54.40 -19.26 -49.96 32.25 69.29 -55.07%
EY 4.78 1.66 1.84 -5.19 -2.00 3.10 1.44 123.01%
DY 5.10 0.00 8.08 7.27 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.29 0.33 0.33 0.34 0.31 -2.16%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 30/03/21 -
Price 0.47 0.55 0.49 0.575 0.55 0.62 0.65 -
P/RPS 0.41 0.96 0.22 0.38 0.52 1.18 0.35 11.15%
P/EPS 20.08 66.84 53.85 -20.14 -46.97 31.74 79.01 -59.97%
EY 4.98 1.50 1.86 -4.97 -2.13 3.15 1.27 149.28%
DY 5.32 0.00 8.16 6.96 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.29 0.34 0.31 0.34 0.36 -13.45%

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