[PWF] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 63.93%
YoY- -143.63%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 560,512 507,522 375,470 311,653 374,961 348,716 349,258 8.19%
PBT 43,692 12,568 -7,112 -5,950 17,260 19,145 31,478 5.61%
Tax -10,606 -2,758 -914 -280 -3,869 -6,253 -9,578 1.71%
NP 33,085 9,809 -8,026 -6,230 13,390 12,892 21,900 7.11%
-
NP to SH 33,186 9,748 -7,025 -6,284 14,402 14,757 22,773 6.47%
-
Tax Rate 24.27% 21.94% - - 22.42% 32.66% 30.43% -
Total Cost 527,426 497,713 383,497 317,883 361,570 335,824 327,358 8.26%
-
Net Worth 313,811 321,745 311,845 303,357 314,842 303,445 243,300 4.33%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,497 6,579 9,841 - 4,638 3,448 43 160.57%
Div Payout % 40.67% 67.50% 0.00% - 32.21% 23.37% 0.19% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 313,811 321,745 311,845 303,357 314,842 303,445 243,300 4.33%
NOSH 223,139 198,983 187,345 173,946 173,946 173,946 163,288 5.33%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.90% 1.93% -2.14% -2.00% 3.57% 3.70% 6.27% -
ROE 10.58% 3.03% -2.25% -2.07% 4.57% 4.86% 9.36% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 276.85 257.12 203.48 180.81 215.56 202.26 213.89 4.39%
EPS 15.41 4.96 -3.95 -3.64 8.28 8.59 13.95 1.67%
DPS 6.67 3.33 5.33 0.00 2.67 2.00 0.03 146.03%
NAPS 1.55 1.63 1.69 1.76 1.81 1.76 1.49 0.65%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 176.34 159.67 118.12 98.05 117.96 109.71 109.88 8.19%
EPS 10.44 3.07 -2.21 -1.98 4.53 4.64 7.16 6.48%
DPS 4.25 2.07 3.10 0.00 1.46 1.08 0.01 174.07%
NAPS 0.9873 1.0122 0.9811 0.9544 0.9905 0.9546 0.7654 4.33%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.875 0.475 0.55 0.45 0.725 0.79 1.10 -
P/RPS 0.32 0.18 0.27 0.25 0.34 0.39 0.51 -7.47%
P/EPS 5.34 9.62 -14.45 -12.34 8.76 9.23 7.89 -6.29%
EY 18.73 10.40 -6.92 -8.10 11.42 10.83 12.68 6.71%
DY 7.62 7.02 9.70 0.00 3.68 2.53 0.02 169.12%
P/NAPS 0.56 0.29 0.33 0.26 0.40 0.45 0.74 -4.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.76 0.52 0.575 0.46 0.715 0.74 1.03 -
P/RPS 0.27 0.20 0.28 0.25 0.33 0.37 0.48 -9.13%
P/EPS 4.64 10.53 -15.10 -12.62 8.64 8.65 7.39 -7.46%
EY 21.57 9.50 -6.62 -7.93 11.58 11.57 13.54 8.06%
DY 8.77 6.41 9.28 0.00 3.73 2.70 0.03 157.50%
P/NAPS 0.49 0.32 0.34 0.26 0.40 0.42 0.69 -5.54%

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