[PWF] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 4.62%
YoY- 811.15%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 559,882 574,536 549,053 520,140 492,591 436,378 415,363 22.00%
PBT 39,074 26,918 23,283 15,731 17,295 10,536 -589 -
Tax -6,715 -2,961 -3,153 -829 -3,280 -2,711 -344 623.66%
NP 32,359 23,957 20,130 14,902 14,015 7,825 -933 -
-
NP to SH 32,449 23,919 20,120 14,870 14,213 8,328 -132 -
-
Tax Rate 17.19% 11.00% 13.54% 5.27% 18.97% 25.73% - -
Total Cost 527,523 550,579 528,923 505,238 478,576 428,553 416,296 17.08%
-
Net Worth 313,811 321,207 330,792 322,832 321,745 323,714 317,740 -0.82%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 10,273 10,273 15,207 4,934 4,934 12,315 7,380 24.64%
Div Payout % 31.66% 42.95% 75.59% 33.19% 34.72% 147.88% 0.00% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 313,811 321,207 330,792 322,832 321,745 323,714 317,740 -0.82%
NOSH 223,139 223,139 207,957 202,797 198,983 198,971 198,971 7.93%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.78% 4.17% 3.67% 2.86% 2.85% 1.79% -0.22% -
ROE 10.34% 7.45% 6.08% 4.61% 4.42% 2.57% -0.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 276.54 270.09 267.23 262.62 249.55 221.08 213.08 18.96%
EPS 16.03 11.24 9.79 7.51 7.20 4.22 -0.07 -
DPS 5.07 4.83 7.40 2.50 2.50 6.24 3.79 21.38%
NAPS 1.55 1.51 1.61 1.63 1.63 1.64 1.63 -3.29%
Adjusted Per Share Value based on latest NOSH - 202,797
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 176.14 180.75 172.73 163.64 154.97 137.29 130.67 22.00%
EPS 10.21 7.52 6.33 4.68 4.47 2.62 -0.04 -
DPS 3.23 3.23 4.78 1.55 1.55 3.87 2.32 24.65%
NAPS 0.9873 1.0105 1.0407 1.0156 1.0122 1.0184 0.9996 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.875 0.69 0.61 0.50 0.475 0.49 0.495 -
P/RPS 0.32 0.26 0.23 0.19 0.19 0.22 0.23 24.60%
P/EPS 5.46 6.14 6.23 6.66 6.60 11.61 -731.00 -
EY 18.32 16.30 16.05 15.02 15.16 8.61 -0.14 -
DY 5.80 7.00 12.13 5.00 5.26 12.73 7.65 -16.83%
P/NAPS 0.56 0.46 0.38 0.31 0.29 0.30 0.30 51.54%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.76 0.855 0.74 0.535 0.52 0.47 0.55 -
P/RPS 0.27 0.32 0.28 0.20 0.21 0.21 0.26 2.54%
P/EPS 4.74 7.60 7.56 7.13 7.22 11.14 -812.22 -
EY 21.09 13.15 13.23 14.03 13.85 8.98 -0.12 -
DY 6.68 5.65 10.00 4.67 4.81 13.28 6.88 -1.94%
P/NAPS 0.49 0.57 0.46 0.33 0.32 0.29 0.34 27.56%

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