[PWF] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 82.09%
YoY- 240.45%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 266,739 129,053 559,468 420,384 283,374 141,144 486,324 -33.01%
PBT 16,917 4,153 84,301 32,769 17,455 8,985 15,731 4.96%
Tax -6,350 -1,882 -33,854 -7,955 -3,834 -2,185 -829 289.06%
NP 10,567 2,271 50,447 24,814 13,621 6,800 14,902 -20.49%
-
NP to SH 10,437 2,211 50,535 24,890 13,669 6,854 14,870 -21.03%
-
Tax Rate 37.54% 45.32% 40.16% 24.28% 21.97% 24.32% 5.27% -
Total Cost 256,172 126,782 509,021 395,570 269,753 134,344 471,422 -33.43%
-
Net Worth 394,142 376,866 360,842 313,811 321,207 330,792 322,832 14.24%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 6,357 3,089 14,433 10,122 10,636 10,273 9,902 -25.60%
Div Payout % 60.91% 139.71% 28.56% 40.67% 77.81% 149.88% 66.60% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 394,142 376,866 360,842 313,811 321,207 330,792 322,832 14.24%
NOSH 317,862 317,862 297,599 223,139 223,139 207,957 202,797 34.96%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.96% 1.76% 9.02% 5.90% 4.81% 4.82% 3.06% -
ROE 2.65% 0.59% 14.00% 7.93% 4.26% 2.07% 4.61% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 83.92 41.78 193.81 207.64 133.21 68.70 245.55 -51.14%
EPS 3.33 0.72 21.62 11.56 6.46 3.34 7.55 -42.08%
DPS 2.00 1.00 5.00 5.00 5.00 5.00 5.00 -45.74%
NAPS 1.24 1.22 1.25 1.55 1.51 1.61 1.63 -16.67%
Adjusted Per Share Value based on latest NOSH - 223,139
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 83.92 40.60 176.01 132.25 89.15 44.40 153.00 -33.01%
EPS 3.28 0.70 15.90 7.83 4.30 2.16 4.68 -21.11%
DPS 2.00 0.97 4.54 3.18 3.35 3.23 3.12 -25.67%
NAPS 1.24 1.1856 1.1352 0.9873 1.0105 1.0407 1.0156 14.24%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.855 0.865 0.74 0.875 0.69 0.61 0.50 -
P/RPS 1.02 2.07 0.38 0.42 0.52 0.89 0.20 196.58%
P/EPS 26.04 120.85 4.23 7.12 10.74 18.29 6.66 148.39%
EY 3.84 0.83 23.66 14.05 9.31 5.47 15.02 -59.75%
DY 2.34 1.16 6.76 5.71 7.25 8.20 10.00 -62.06%
P/NAPS 0.69 0.71 0.59 0.56 0.46 0.38 0.31 70.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 29/02/24 29/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.88 0.865 0.98 0.76 0.855 0.75 0.535 -
P/RPS 1.05 2.07 0.51 0.37 0.64 1.09 0.22 183.74%
P/EPS 26.80 120.85 5.60 6.18 13.31 22.48 7.13 141.94%
EY 3.73 0.83 17.86 16.18 7.52 4.45 14.03 -58.68%
DY 2.27 1.16 5.10 6.58 5.85 6.67 9.35 -61.11%
P/NAPS 0.71 0.71 0.78 0.49 0.57 0.47 0.33 66.73%

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