[PWF] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -160.63%
YoY- -177.95%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 315,974 233,740 153,598 88,368 361,474 281,221 175,330 47.82%
PBT 1,711 -4,463 -8,592 -4,701 8,262 12,945 5,543 -54.16%
Tax -321 -210 -22 853 -2,380 -2,902 -250 18.04%
NP 1,390 -4,673 -8,614 -3,848 5,882 10,043 5,293 -58.82%
-
NP to SH 1,418 -4,713 -8,711 -3,974 6,555 10,802 5,698 -60.26%
-
Tax Rate 18.76% - - - 28.81% 22.42% 4.51% -
Total Cost 314,584 238,413 162,212 92,216 355,592 271,178 170,037 50.42%
-
Net Worth 311,975 303,357 299,909 304,405 309,624 314,842 314,842 -0.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 3,478 3,478 1,739 -
Div Payout % - - - - 53.07% 32.21% 30.53% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 311,975 303,357 299,909 304,405 309,624 314,842 314,842 -0.60%
NOSH 173,946 173,946 173,946 173,946 173,946 173,946 173,946 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.44% -2.00% -5.61% -4.35% 1.63% 3.57% 3.02% -
ROE 0.45% -1.55% -2.90% -1.31% 2.12% 3.43% 1.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 183.32 135.61 89.11 50.80 207.81 161.67 100.80 48.72%
EPS 0.82 -2.73 -5.05 -2.28 3.77 6.21 3.28 -60.14%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 1.00 -
NAPS 1.81 1.76 1.74 1.75 1.78 1.81 1.81 0.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 99.41 73.54 48.32 27.80 113.72 88.47 55.16 47.82%
EPS 0.45 -1.48 -2.74 -1.25 2.06 3.40 1.79 -60.00%
DPS 0.00 0.00 0.00 0.00 1.09 1.09 0.55 -
NAPS 0.9815 0.9544 0.9435 0.9577 0.9741 0.9905 0.9905 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.57 0.45 0.51 0.42 0.705 0.725 0.725 -
P/RPS 0.31 0.33 0.57 0.83 0.34 0.45 0.72 -42.83%
P/EPS 69.29 -16.46 -10.09 -18.38 18.71 11.67 22.13 113.28%
EY 1.44 -6.08 -9.91 -5.44 5.35 8.57 4.52 -53.19%
DY 0.00 0.00 0.00 0.00 2.84 2.76 1.38 -
P/NAPS 0.31 0.26 0.29 0.24 0.40 0.40 0.40 -15.56%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/03/21 30/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 -
Price 0.65 0.46 0.48 0.51 0.695 0.715 0.76 -
P/RPS 0.35 0.34 0.54 1.00 0.33 0.44 0.75 -39.69%
P/EPS 79.01 -16.82 -9.50 -22.32 18.44 11.51 23.20 125.51%
EY 1.27 -5.94 -10.53 -4.48 5.42 8.69 4.31 -55.55%
DY 0.00 0.00 0.00 0.00 2.88 2.80 1.32 -
P/NAPS 0.36 0.26 0.28 0.29 0.39 0.40 0.42 -9.72%

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