[PWF] QoQ 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- 41.33%
YoY- -179.89%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 116,747 112,231 111,949 95,451 95,732 90,420 82,234 26.39%
PBT 4,835 1,433 7,869 -3,601 -6,290 4,557 6,174 -15.07%
Tax -1,841 139 -1,211 202 526 -1,414 -111 553.71%
NP 2,994 1,572 6,658 -3,399 -5,764 3,143 6,063 -37.60%
-
NP to SH 3,016 1,604 6,902 -3,194 -5,444 3,368 6,131 -37.76%
-
Tax Rate 38.08% -9.70% 15.39% - - 31.03% 1.80% -
Total Cost 113,753 110,659 105,291 98,850 101,496 87,277 76,171 30.74%
-
Net Worth 323,714 317,740 313,558 311,845 310,103 315,537 311,975 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 - - 7,380 - - - -
Div Payout % 163.62% - - 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 323,714 317,740 313,558 311,845 310,103 315,537 311,975 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 2.56% 1.40% 5.95% -3.56% -6.02% 3.48% 7.37% -
ROE 0.93% 0.50% 2.20% -1.02% -1.76% 1.07% 1.97% -
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 59.15 57.57 60.34 51.73 54.02 52.44 47.71 15.45%
EPS 1.53 0.82 3.72 -1.73 -3.07 1.95 3.56 -43.13%
DPS 2.50 0.00 0.00 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 36.73 35.31 35.22 30.03 30.12 28.45 25.87 26.40%
EPS 0.95 0.50 2.17 -1.00 -1.71 1.06 1.93 -37.73%
DPS 1.55 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 1.0184 0.9996 0.9865 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 0.83 0.86 0.82 1.06 1.08 1.20 1.19 -21.40%
P/EPS 32.07 60.16 13.31 -31.77 -19.04 32.25 16.02 59.04%
EY 3.12 1.66 7.52 -3.15 -5.25 3.10 6.24 -37.08%
DY 5.10 0.00 0.00 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 0.79 0.96 0.81 1.11 1.02 1.18 1.36 -30.45%
P/EPS 30.76 66.84 13.17 -33.22 -17.90 31.74 18.27 41.65%
EY 3.25 1.50 7.59 -3.01 -5.59 3.15 5.47 -29.39%
DY 5.32 0.00 0.00 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