[PWF] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 58.25%
YoY- 238.75%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 283,374 141,144 486,324 380,642 228,978 112,231 393,552 -19.71%
PBT 17,455 8,985 15,731 9,426 6,268 1,433 2,535 263.21%
Tax -3,834 -2,185 -829 -2,069 -1,702 139 -1,897 60.06%
NP 13,621 6,800 14,902 7,357 4,566 1,572 638 673.91%
-
NP to SH 13,669 6,854 14,870 7,311 4,620 1,604 1,633 313.86%
-
Tax Rate 21.97% 24.32% 5.27% 21.95% 27.15% -9.70% 74.83% -
Total Cost 269,753 134,344 471,422 373,285 224,412 110,659 392,914 -22.22%
-
Net Worth 321,207 330,792 322,832 321,745 323,714 317,740 303,271 3.91%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 10,636 10,273 9,902 4,934 4,934 - 7,178 30.06%
Div Payout % 77.81% 149.88% 66.60% 67.50% 106.81% - 439.56% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 321,207 330,792 322,832 321,745 323,714 317,740 303,271 3.91%
NOSH 223,139 207,957 202,797 198,983 198,971 198,971 187,345 12.39%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.81% 4.82% 3.06% 1.93% 1.99% 1.40% 0.16% -
ROE 4.26% 2.07% 4.61% 2.27% 1.43% 0.50% 0.54% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 133.21 68.70 245.55 192.84 116.00 57.57 219.31 -28.34%
EPS 6.46 3.34 7.55 3.72 2.36 0.82 0.91 270.69%
DPS 5.00 5.00 5.00 2.50 2.50 0.00 4.00 16.08%
NAPS 1.51 1.61 1.63 1.63 1.64 1.63 1.69 -7.25%
Adjusted Per Share Value based on latest NOSH - 198,983
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 89.15 44.40 153.00 119.75 72.04 35.31 123.81 -19.71%
EPS 4.30 2.16 4.68 2.30 1.45 0.50 0.51 315.87%
DPS 3.35 3.23 3.12 1.55 1.55 0.00 2.26 30.09%
NAPS 1.0105 1.0407 1.0156 1.0122 1.0184 0.9996 0.9541 3.91%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.69 0.61 0.50 0.475 0.49 0.495 0.495 -
P/RPS 0.52 0.89 0.20 0.25 0.42 0.86 0.23 72.51%
P/EPS 10.74 18.29 6.66 12.82 20.93 60.16 54.40 -66.19%
EY 9.31 5.47 15.02 7.80 4.78 1.66 1.84 195.60%
DY 7.25 8.20 10.00 5.26 5.10 0.00 8.08 -6.98%
P/NAPS 0.46 0.38 0.31 0.29 0.30 0.30 0.29 36.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.855 0.75 0.535 0.52 0.47 0.55 0.49 -
P/RPS 0.64 1.09 0.22 0.27 0.41 0.96 0.22 104.18%
P/EPS 13.31 22.48 7.13 14.04 20.08 66.84 53.85 -60.71%
EY 7.52 4.45 14.03 7.12 4.98 1.50 1.86 154.43%
DY 5.85 6.67 9.35 4.81 5.32 0.00 8.16 -19.94%
P/NAPS 0.57 0.47 0.33 0.32 0.29 0.34 0.29 57.10%

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