[PWF] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 517.77%
YoY- 448.03%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 393,552 363,837 348,528 318,026 315,974 313,993 339,742 10.26%
PBT 2,535 840 8,570 10,969 1,711 -9,146 -5,873 -
Tax -1,897 -797 -1,187 -2,588 -321 312 -2,152 -8.04%
NP 638 43 7,383 8,381 1,390 -8,834 -8,025 -
-
NP to SH 1,632 861 8,053 8,760 1,418 -8,960 -7,854 -
-
Tax Rate 74.83% 94.88% 13.85% 23.59% 18.76% - - -
Total Cost 392,914 363,794 341,145 309,645 314,584 322,827 347,767 8.45%
-
Net Worth 313,936 311,845 310,103 315,537 311,975 303,357 299,909 3.08%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 7,380 7,380 - - - - 1,739 161.43%
Div Payout % 452.26% 857.25% - - - - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 313,936 311,845 310,103 315,537 311,975 303,357 299,909 3.08%
NOSH 187,345 187,345 180,944 174,107 173,946 173,946 173,946 5.05%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.16% 0.01% 2.12% 2.64% 0.44% -2.81% -2.36% -
ROE 0.52% 0.28% 2.60% 2.78% 0.45% -2.95% -2.62% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 211.86 197.18 196.68 184.44 183.32 182.17 197.11 4.91%
EPS 0.88 0.47 4.54 5.08 0.82 -5.20 -4.56 -
DPS 3.97 4.00 0.00 0.00 0.00 0.00 1.00 150.09%
NAPS 1.69 1.69 1.75 1.83 1.81 1.76 1.74 -1.91%
Adjusted Per Share Value based on latest NOSH - 174,107
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 123.81 114.46 109.65 100.05 99.41 98.78 106.88 10.26%
EPS 0.51 0.27 2.53 2.76 0.45 -2.82 -2.47 -
DPS 2.32 2.32 0.00 0.00 0.00 0.00 0.55 160.38%
NAPS 0.9876 0.9811 0.9756 0.9927 0.9815 0.9544 0.9435 3.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.495 0.55 0.585 0.63 0.57 0.45 0.51 -
P/RPS 0.23 0.28 0.30 0.34 0.31 0.25 0.26 -7.82%
P/EPS 56.34 117.87 12.87 12.40 69.29 -8.66 -11.19 -
EY 1.77 0.85 7.77 8.06 1.44 -11.55 -8.93 -
DY 8.03 7.27 0.00 0.00 0.00 0.00 1.96 155.38%
P/NAPS 0.29 0.33 0.33 0.34 0.31 0.26 0.29 0.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 31/05/21 30/03/21 30/11/20 28/08/20 -
Price 0.49 0.575 0.55 0.62 0.65 0.46 0.48 -
P/RPS 0.23 0.29 0.28 0.34 0.35 0.25 0.24 -2.78%
P/EPS 55.77 123.23 12.10 12.20 79.01 -8.85 -10.53 -
EY 1.79 0.81 8.26 8.19 1.27 -11.30 -9.49 -
DY 8.11 6.96 0.00 0.00 0.00 0.00 2.08 147.11%
P/NAPS 0.29 0.34 0.31 0.34 0.36 0.26 0.28 2.36%

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