[PWF] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 89.55%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 492,591 436,378 415,363 393,552 363,837 348,528 318,026 33.83%
PBT 17,295 10,536 -589 2,535 840 8,570 10,969 35.43%
Tax -3,280 -2,711 -344 -1,897 -797 -1,187 -2,588 17.09%
NP 14,015 7,825 -933 638 43 7,383 8,381 40.84%
-
NP to SH 14,213 8,328 -132 1,632 861 8,053 8,760 38.03%
-
Tax Rate 18.97% 25.73% - 74.83% 94.88% 13.85% 23.59% -
Total Cost 478,576 428,553 416,296 392,914 363,794 341,145 309,645 33.64%
-
Net Worth 321,745 323,714 317,740 313,936 311,845 310,103 315,537 1.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,934 12,315 7,380 7,380 7,380 - - -
Div Payout % 34.72% 147.88% 0.00% 452.26% 857.25% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 321,745 323,714 317,740 313,936 311,845 310,103 315,537 1.30%
NOSH 198,983 198,971 198,971 187,345 187,345 180,944 174,107 9.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.85% 1.79% -0.22% 0.16% 0.01% 2.12% 2.64% -
ROE 4.42% 2.57% -0.04% 0.52% 0.28% 2.60% 2.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 249.55 221.08 213.08 211.86 197.18 196.68 184.44 22.30%
EPS 7.20 4.22 -0.07 0.88 0.47 4.54 5.08 26.14%
DPS 2.50 6.24 3.79 3.97 4.00 0.00 0.00 -
NAPS 1.63 1.64 1.63 1.69 1.69 1.75 1.83 -7.41%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 154.97 137.29 130.67 123.81 114.46 109.65 100.05 33.83%
EPS 4.47 2.62 -0.04 0.51 0.27 2.53 2.76 37.87%
DPS 1.55 3.87 2.32 2.32 2.32 0.00 0.00 -
NAPS 1.0122 1.0184 0.9996 0.9876 0.9811 0.9756 0.9927 1.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.475 0.49 0.495 0.495 0.55 0.585 0.63 -
P/RPS 0.19 0.22 0.23 0.23 0.28 0.30 0.34 -32.13%
P/EPS 6.60 11.61 -731.00 56.34 117.87 12.87 12.40 -34.29%
EY 15.16 8.61 -0.14 1.77 0.85 7.77 8.06 52.31%
DY 5.26 12.73 7.65 8.03 7.27 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.29 0.33 0.33 0.34 -10.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.52 0.47 0.55 0.49 0.575 0.55 0.62 -
P/RPS 0.21 0.21 0.26 0.23 0.29 0.28 0.34 -27.45%
P/EPS 7.22 11.14 -812.22 55.77 123.23 12.10 12.20 -29.48%
EY 13.85 8.98 -0.12 1.79 0.81 8.26 8.19 41.89%
DY 4.81 13.28 6.88 8.11 6.96 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.29 0.34 0.31 0.34 -3.95%

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