[PWF] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 6409.09%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 549,053 520,140 492,591 436,378 415,363 393,552 363,837 31.59%
PBT 23,283 15,731 17,295 10,536 -589 2,535 840 817.73%
Tax -3,153 -829 -3,280 -2,711 -344 -1,897 -797 150.34%
NP 20,130 14,902 14,015 7,825 -933 638 43 5951.70%
-
NP to SH 20,120 14,870 14,213 8,328 -132 1,632 861 718.93%
-
Tax Rate 13.54% 5.27% 18.97% 25.73% - 74.83% 94.88% -
Total Cost 528,923 505,238 478,576 428,553 416,296 392,914 363,794 28.36%
-
Net Worth 330,792 322,832 321,745 323,714 317,740 313,936 311,845 4.01%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 15,207 4,934 4,934 12,315 7,380 7,380 7,380 62.00%
Div Payout % 75.59% 33.19% 34.72% 147.88% 0.00% 452.26% 857.25% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 330,792 322,832 321,745 323,714 317,740 313,936 311,845 4.01%
NOSH 207,957 202,797 198,983 198,971 198,971 187,345 187,345 7.21%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.67% 2.86% 2.85% 1.79% -0.22% 0.16% 0.01% -
ROE 6.08% 4.61% 4.42% 2.57% -0.04% 0.52% 0.28% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 267.23 262.62 249.55 221.08 213.08 211.86 197.18 22.48%
EPS 9.79 7.51 7.20 4.22 -0.07 0.88 0.47 658.44%
DPS 7.40 2.50 2.50 6.24 3.79 3.97 4.00 50.75%
NAPS 1.61 1.63 1.63 1.64 1.63 1.69 1.69 -3.18%
Adjusted Per Share Value based on latest NOSH - 198,971
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 172.73 163.64 154.97 137.29 130.67 123.81 114.46 31.59%
EPS 6.33 4.68 4.47 2.62 -0.04 0.51 0.27 720.71%
DPS 4.78 1.55 1.55 3.87 2.32 2.32 2.32 61.98%
NAPS 1.0407 1.0156 1.0122 1.0184 0.9996 0.9876 0.9811 4.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.61 0.50 0.475 0.49 0.495 0.495 0.55 -
P/RPS 0.23 0.19 0.19 0.22 0.23 0.23 0.28 -12.30%
P/EPS 6.23 6.66 6.60 11.61 -731.00 56.34 117.87 -85.94%
EY 16.05 15.02 15.16 8.61 -0.14 1.77 0.85 610.36%
DY 12.13 5.00 5.26 12.73 7.65 8.03 7.27 40.71%
P/NAPS 0.38 0.31 0.29 0.30 0.30 0.29 0.33 9.87%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.74 0.535 0.52 0.47 0.55 0.49 0.575 -
P/RPS 0.28 0.20 0.21 0.21 0.26 0.23 0.29 -2.31%
P/EPS 7.56 7.13 7.22 11.14 -812.22 55.77 123.23 -84.47%
EY 13.23 14.03 13.85 8.98 -0.12 1.79 0.81 544.84%
DY 10.00 4.67 4.81 13.28 6.88 8.11 6.96 27.35%
P/NAPS 0.46 0.33 0.32 0.29 0.34 0.29 0.34 22.34%

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