[PWF] QoQ TTM 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- 70.67%

YoY- 1550.75%

Quarter Report

PWF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	574,536	549,053	520,140	492,591	436,378	415,363	393,552	28.77%
YoY %	4.64%	5.56%	5.59%	12.88%	5.06%	5.54%	-	-
Horiz. %	145.99%	139.51%	132.17%	125.17%	110.88%	105.54%	100.00%	-
PBT	26,918	23,283	15,731	17,295	10,536	-589	2,535	385.20%
YoY %	15.61%	48.01%	-9.04%	64.15%	1,888.79%	-123.23%	-	-
Horiz. %	1,061.85%	918.46%	620.55%	682.25%	415.62%	-23.23%	100.00%	-
Tax	-2,961	-3,153	-829	-3,280	-2,711	-344	-1,897	34.66%
YoY %	6.09%	-280.34%	74.73%	-20.99%	-688.08%	81.87%	-	-
Horiz. %	156.09%	166.21%	43.70%	172.90%	142.91%	18.13%	100.00%	-
NP	23,957	20,130	14,902	14,015	7,825	-933	638	1028.82%
YoY %	19.01%	35.08%	6.33%	79.11%	938.69%	-246.24%	-	-
Horiz. %	3,755.02%	3,155.17%	2,335.74%	2,196.71%	1,226.49%	-146.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,919	20,120	14,870	14,213	8,328	-132	1,632	501.84%
YoY %	18.88%	35.31%	4.62%	70.67%	6,409.09%	-108.09%	-	-
Horiz. %	1,465.62%	1,232.84%	911.15%	870.89%	510.29%	-8.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.00%	13.54%	5.27%	18.97%	25.73%	-	74.83%	-
YoY %	-18.76%	156.93%	-72.22%	-26.27%	0.00%	-	-	-
Horiz. %	14.70%	18.09%	7.04%	25.35%	34.38%	-	100.00%	-
Total Cost	550,579	528,923	505,238	478,576	428,553	416,296	392,914	25.29%
YoY %	4.09%	4.69%	5.57%	11.67%	2.94%	5.95%	-	-
Horiz. %	140.13%	134.62%	128.59%	121.80%	109.07%	105.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,207	330,792	322,832	321,745	323,714	317,740	313,936	1.54%
YoY %	-2.90%	2.47%	0.34%	-0.61%	1.88%	1.21%	-	-
Horiz. %	102.32%	105.37%	102.83%	102.49%	103.11%	101.21%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	10,273	15,207	4,934	4,934	12,315	7,380	7,380	24.74%
YoY %	-32.45%	208.21%	0.00%	-59.94%	66.87%	0.00%	-	-
Horiz. %	139.20%	206.06%	66.86%	66.86%	166.87%	100.00%	100.00%	-
Div Payout %	42.95%	75.59%	33.19%	34.72%	147.88%	0.00%	452.26%	-
YoY %	-43.18%	127.75%	-4.41%	-76.52%	0.00%	0.00%	-	-
Horiz. %	9.50%	16.71%	7.34%	7.68%	32.70%	0.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	321,207	330,792	322,832	321,745	323,714	317,740	313,936	1.54%
YoY %	-2.90%	2.47%	0.34%	-0.61%	1.88%	1.21%	-	-
Horiz. %	102.32%	105.37%	102.83%	102.49%	103.11%	101.21%	100.00%	-
NOSH	223,139	207,957	202,797	198,983	198,971	198,971	187,345	12.39%
YoY %	7.30%	2.54%	1.92%	0.01%	0.00%	6.21%	-	-
Horiz. %	119.11%	111.00%	108.25%	106.21%	106.21%	106.21%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	4.17%	3.67%	2.86%	2.85%	1.79%	-0.22%	0.16%	-
YoY %	13.62%	28.32%	0.35%	59.22%	913.64%	-237.50%	-	-
Horiz. %	2,606.25%	2,293.75%	1,787.50%	1,781.25%	1,118.75%	-137.50%	100.00%	-
ROE	7.45%	6.08%	4.61%	4.42%	2.57%	-0.04%	0.52%	-
YoY %	22.53%	31.89%	4.30%	71.98%	6,525.00%	-107.69%	-	-
Horiz. %	1,432.69%	1,169.23%	886.54%	850.00%	494.23%	-7.69%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	270.09	267.23	262.62	249.55	221.08	213.08	211.86	17.62%
YoY %	1.07%	1.76%	5.24%	12.88%	3.75%	0.58%	-	-
Horiz. %	127.49%	126.14%	123.96%	117.79%	104.35%	100.58%	100.00%	-
EPS	11.24	9.79	7.51	7.20	4.22	-0.07	0.88	448.96%
YoY %	14.81%	30.36%	4.31%	70.62%	6,128.57%	-107.95%	-	-
Horiz. %	1,277.27%	1,112.50%	853.41%	818.18%	479.55%	-7.95%	100.00%	-
DPS	4.83	7.40	2.50	2.50	6.24	3.79	3.97	14.00%
YoY %	-34.73%	196.00%	0.00%	-59.94%	64.64%	-4.53%	-	-
Horiz. %	121.66%	186.40%	62.97%	62.97%	157.18%	95.47%	100.00%	-
NAPS	1.51	1.61	1.63	1.63	1.64	1.63	1.69	-7.25%
YoY %	-6.21%	-1.23%	0.00%	-0.61%	0.61%	-3.55%	-	-
Horiz. %	89.35%	95.27%	96.45%	96.45%	97.04%	96.45%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 198,983
RPS	180.75	172.73	163.64	154.97	137.29	130.67	123.81	28.78%
YoY %	4.64%	5.55%	5.59%	12.88%	5.07%	5.54%	-	-
Horiz. %	145.99%	139.51%	132.17%	125.17%	110.89%	105.54%	100.00%	-
EPS	7.52	6.33	4.68	4.47	2.62	-0.04	0.51	504.28%
YoY %	18.80%	35.26%	4.70%	70.61%	6,650.00%	-107.84%	-	-
Horiz. %	1,474.51%	1,241.18%	917.65%	876.47%	513.73%	-7.84%	100.00%	-
DPS	3.23	4.78	1.55	1.55	3.87	2.32	2.32	24.75%
YoY %	-32.43%	208.39%	0.00%	-59.95%	66.81%	0.00%	-	-
Horiz. %	139.22%	206.03%	66.81%	66.81%	166.81%	100.00%	100.00%	-
NAPS	1.0105	1.0407	1.0156	1.0122	1.0184	0.9996	0.9876	1.54%
YoY %	-2.90%	2.47%	0.34%	-0.61%	1.88%	1.22%	-	-
Horiz. %	102.32%	105.38%	102.84%	102.49%	103.12%	101.22%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
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	0.26	0.23	0.19	0.19	0.22	0.23	0.23	8.54%
YoY %	13.04%	21.05%	0.00%	-13.64%	-4.35%	0.00%	-	-
Horiz. %	113.04%	100.00%	82.61%	82.61%	95.65%	100.00%	100.00%	-
P/EPS	6.14	6.23	6.66	6.60	11.61	-731.00	56.34	-77.27%
YoY %	-1.44%	-6.46%	0.91%	-43.15%	101.59%	-1,397.48%	-	-
Horiz. %	10.90%	11.06%	11.82%	11.71%	20.61%	-1,297.48%	100.00%	-
EY	16.30	16.05	15.02	15.16	8.61	-0.14	1.77	341.13%
YoY %	1.56%	6.86%	-0.92%	76.07%	6,250.00%	-107.91%	-	-
Horiz. %	920.90%	906.78%	848.59%	856.50%	486.44%	-7.91%	100.00%	-
DY	7.00	12.13	5.00	5.26	12.73	7.65	8.03	-8.76%
YoY %	-42.29%	142.60%	-4.94%	-58.68%	66.41%	-4.73%	-	-
Horiz. %	87.17%	151.06%	62.27%	65.50%	158.53%	95.27%	100.00%	-
P/NAPS	0.46	0.38	0.31	0.29	0.30	0.30	0.29	36.12%
YoY %	21.05%	22.58%	6.90%	-3.33%	0.00%	3.45%	-	-
Horiz. %	158.62%	131.03%	106.90%	100.00%	103.45%	103.45%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
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	0.74	0.535	0.52	0.47	0.55	0.49	-
P/RPS	0.32	0.28	0.20	0.21	0.21	0.26	0.23	24.70%
YoY %	14.29%	40.00%	-4.76%	0.00%	-19.23%	13.04%	-	-
Horiz. %	139.13%	121.74%	86.96%	91.30%	91.30%	113.04%	100.00%	-
P/EPS	7.60	7.56	7.13	7.22	11.14	-812.22	55.77	-73.61%
YoY %	0.53%	6.03%	-1.25%	-35.19%	101.37%	-1,556.37%	-	-
Horiz. %	13.63%	13.56%	12.78%	12.95%	19.97%	-1,456.37%	100.00%	-
EY	13.15	13.23	14.03	13.85	8.98	-0.12	1.79	279.28%
YoY %	-0.60%	-5.70%	1.30%	54.23%	7,583.33%	-106.70%	-	-
Horiz. %	734.64%	739.11%	783.80%	773.74%	501.68%	-6.70%	100.00%	-
DY	5.65	10.00	4.67	4.81	13.28	6.88	8.11	-21.46%
YoY %	-43.50%	114.13%	-2.91%	-63.78%	93.02%	-15.17%	-	-
Horiz. %	69.67%	123.30%	57.58%	59.31%	163.75%	84.83%	100.00%	-
P/NAPS	0.57	0.46	0.33	0.32	0.29	0.34	0.29	57.10%
YoY %	23.91%	39.39%	3.12%	10.34%	-14.71%	17.24%	-	-
Horiz. %	196.55%	158.62%	113.79%	110.34%	100.00%	117.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos