[PWF] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[PWF] PWF CORPORATION BERHAD

Announcement Date

31-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 35.31%

YoY- 15342.42%

Quarter Report

PWF's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	559,468	559,882	574,536	549,053	520,140	492,591	436,378	17.96%
YoY %	-0.07%	-2.55%	4.64%	5.56%	5.59%	12.88%	-	-
Horiz. %	128.21%	128.30%	131.66%	125.82%	119.19%	112.88%	100.00%	-
PBT	84,301	39,074	26,918	23,283	15,731	17,295	10,536	298.52%
YoY %	115.75%	45.16%	15.61%	48.01%	-9.04%	64.15%	-	-
Horiz. %	800.12%	370.86%	255.49%	220.99%	149.31%	164.15%	100.00%	-
Tax	-33,854	-6,715	-2,961	-3,153	-829	-3,280	-2,711	435.78%
YoY %	-404.15%	-126.78%	6.09%	-280.34%	74.73%	-20.99%	-	-
Horiz. %	1,248.76%	247.69%	109.22%	116.30%	30.58%	120.99%	100.00%	-
NP	50,447	32,359	23,957	20,130	14,902	14,015	7,825	245.21%
YoY %	55.90%	35.07%	19.01%	35.08%	6.33%	79.11%	-	-
Horiz. %	644.69%	413.53%	306.16%	257.25%	190.44%	179.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,535	32,449	23,919	20,120	14,870	14,213	8,328	231.59%
YoY %	55.74%	35.66%	18.88%	35.31%	4.62%	70.67%	-	-
Horiz. %	606.81%	389.64%	287.21%	241.59%	178.55%	170.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.16%	17.19%	11.00%	13.54%	5.27%	18.97%	25.73%	-
YoY %	133.62%	56.27%	-18.76%	156.93%	-72.22%	-26.27%	-	-
Horiz. %	156.08%	66.81%	42.75%	52.62%	20.48%	73.73%	100.00%	-
Total Cost	509,021	527,523	550,579	528,923	505,238	478,576	428,553	12.12%
YoY %	-3.51%	-4.19%	4.09%	4.69%	5.57%	11.67%	-	-
Horiz. %	118.78%	123.09%	128.47%	123.42%	117.89%	111.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	360,842	313,811	321,207	330,792	322,832	321,745	323,714	7.48%
YoY %	14.99%	-2.30%	-2.90%	2.47%	0.34%	-0.61%	-	-
Horiz. %	111.47%	96.94%	99.23%	102.19%	99.73%	99.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	10,273	10,273	10,273	15,207	4,934	4,934	12,315	-11.35%
YoY %	0.00%	0.00%	-32.45%	208.21%	0.00%	-59.94%	-	-
Horiz. %	83.42%	83.42%	83.42%	123.48%	40.06%	40.06%	100.00%	-
Div Payout %	20.33%	31.66%	42.95%	75.59%	33.19%	34.72%	147.88%	-
YoY %	-35.79%	-26.29%	-43.18%	127.75%	-4.41%	-76.52%	-	-
Horiz. %	13.75%	21.41%	29.04%	51.12%	22.44%	23.48%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	360,842	313,811	321,207	330,792	322,832	321,745	323,714	7.48%
YoY %	14.99%	-2.30%	-2.90%	2.47%	0.34%	-0.61%	-	-
Horiz. %	111.47%	96.94%	99.23%	102.19%	99.73%	99.39%	100.00%	-
NOSH	297,599	223,139	223,139	207,957	202,797	198,983	198,971	30.69%
YoY %	33.37%	0.00%	7.30%	2.54%	1.92%	0.01%	-	-
Horiz. %	149.57%	112.15%	112.15%	104.52%	101.92%	100.01%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	9.02%	5.78%	4.17%	3.67%	2.86%	2.85%	1.79%	-
YoY %	56.06%	38.61%	13.62%	28.32%	0.35%	59.22%	-	-
Horiz. %	503.91%	322.91%	232.96%	205.03%	159.78%	159.22%	100.00%	-
ROE	14.00%	10.34%	7.45%	6.08%	4.61%	4.42%	2.57%	-
YoY %	35.40%	38.79%	22.53%	31.89%	4.30%	71.98%	-	-
Horiz. %	544.75%	402.33%	289.88%	236.58%	179.38%	171.98%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	193.81	276.54	270.09	267.23	262.62	249.55	221.08	-8.38%
YoY %	-29.92%	2.39%	1.07%	1.76%	5.24%	12.88%	-	-
Horiz. %	87.67%	125.09%	122.17%	120.87%	118.79%	112.88%	100.00%	-
EPS	17.51	16.03	11.24	9.79	7.51	7.20	4.22	157.54%
YoY %	9.23%	42.62%	14.81%	30.36%	4.31%	70.62%	-	-
Horiz. %	414.93%	379.86%	266.35%	231.99%	177.96%	170.62%	100.00%	-
DPS	3.56	5.07	4.83	7.40	2.50	2.50	6.24	-31.14%
YoY %	-29.78%	4.97%	-34.73%	196.00%	0.00%	-59.94%	-	-
Horiz. %	57.05%	81.25%	77.40%	118.59%	40.06%	40.06%	100.00%	-
NAPS	1.25	1.55	1.51	1.61	1.63	1.63	1.64	-16.51%
YoY %	-19.35%	2.65%	-6.21%	-1.23%	0.00%	-0.61%	-	-
Horiz. %	76.22%	94.51%	92.07%	98.17%	99.39%	99.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 207,957
RPS	176.01	176.14	180.75	172.73	163.64	154.97	137.29	17.96%
YoY %	-0.07%	-2.55%	4.64%	5.55%	5.59%	12.88%	-	-
Horiz. %	128.20%	128.30%	131.66%	125.81%	119.19%	112.88%	100.00%	-
EPS	15.90	10.21	7.52	6.33	4.68	4.47	2.62	231.61%
YoY %	55.73%	35.77%	18.80%	35.26%	4.70%	70.61%	-	-
Horiz. %	606.87%	389.69%	287.02%	241.60%	178.63%	170.61%	100.00%	-
DPS	3.23	3.23	3.23	4.78	1.55	1.55	3.87	-11.32%
YoY %	0.00%	0.00%	-32.43%	208.39%	0.00%	-59.95%	-	-
Horiz. %	83.46%	83.46%	83.46%	123.51%	40.05%	40.05%	100.00%	-
NAPS	1.1352	0.9873	1.0105	1.0407	1.0156	1.0122	1.0184	7.48%
YoY %	14.98%	-2.30%	-2.90%	2.47%	0.34%	-0.61%	-	-
Horiz. %	111.47%	96.95%	99.22%	102.19%	99.73%	99.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	0.74	0.875	0.69	0.61	0.50	0.475	0.49	-
P/RPS	0.38	0.32	0.26	0.23	0.19	0.19	0.22	43.81%
YoY %	18.75%	23.08%	13.04%	21.05%	0.00%	-13.64%	-	-
Horiz. %	172.73%	145.45%	118.18%	104.55%	86.36%	86.36%	100.00%	-
P/EPS	4.23	5.46	6.14	6.23	6.66	6.60	11.61	-48.89%
YoY %	-22.53%	-11.07%	-1.44%	-6.46%	0.91%	-43.15%	-	-
Horiz. %	36.43%	47.03%	52.89%	53.66%	57.36%	56.85%	100.00%	-
EY	23.66	18.32	16.30	16.05	15.02	15.16	8.61	95.82%
YoY %	29.15%	12.39%	1.56%	6.86%	-0.92%	76.07%	-	-
Horiz. %	274.80%	212.78%	189.31%	186.41%	174.45%	176.07%	100.00%	-
DY	4.81	5.80	7.00	12.13	5.00	5.26	12.73	-47.64%
YoY %	-17.07%	-17.14%	-42.29%	142.60%	-4.94%	-58.68%	-	-
Horiz. %	37.78%	45.56%	54.99%	95.29%	39.28%	41.32%	100.00%	-
P/NAPS	0.59	0.56	0.46	0.38	0.31	0.29	0.30	56.77%
YoY %	5.36%	21.74%	21.05%	22.58%	6.90%	-3.33%	-	-
Horiz. %	196.67%	186.67%	153.33%	126.67%	103.33%	96.67%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	29/11/23	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	-
Price	0.98	0.76	0.855	0.74	0.535	0.52	0.47	-
P/RPS	0.51	0.27	0.32	0.28	0.20	0.21	0.21	80.38%
YoY %	88.89%	-15.62%	14.29%	40.00%	-4.76%	0.00%	-	-
Horiz. %	242.86%	128.57%	152.38%	133.33%	95.24%	100.00%	100.00%	-
P/EPS	5.60	4.74	7.60	7.56	7.13	7.22	11.14	-36.69%
YoY %	18.14%	-37.63%	0.53%	6.03%	-1.25%	-35.19%	-	-
Horiz. %	50.27%	42.55%	68.22%	67.86%	64.00%	64.81%	100.00%	-
EY	17.86	21.09	13.15	13.23	14.03	13.85	8.98	57.95%
YoY %	-15.32%	60.38%	-0.60%	-5.70%	1.30%	54.23%	-	-
Horiz. %	198.89%	234.86%	146.44%	147.33%	156.24%	154.23%	100.00%	-
DY	3.63	6.68	5.65	10.00	4.67	4.81	13.28	-57.78%
YoY %	-45.66%	18.23%	-43.50%	114.13%	-2.91%	-63.78%	-	-
Horiz. %	27.33%	50.30%	42.55%	75.30%	35.17%	36.22%	100.00%	-
P/NAPS	0.78	0.49	0.57	0.46	0.33	0.32	0.29	93.05%
YoY %	59.18%	-14.04%	23.91%	39.39%	3.12%	10.34%	-	-
Horiz. %	268.97%	168.97%	196.55%	158.62%	113.79%	110.34%	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