[PWF] YoY Annualized Quarter 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- 123.24%
YoY- 15.16%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 559,468 486,324 393,552 315,974 361,474 351,672 353,760 7.93%
PBT 84,301 15,731 2,535 1,711 8,262 22,116 25,542 22.00%
Tax -33,854 -829 -1,897 -321 -2,380 -9,143 -8,950 24.81%
NP 50,447 14,902 638 1,390 5,882 12,973 16,592 20.35%
-
NP to SH 50,535 14,870 1,633 1,418 6,555 14,362 16,592 20.38%
-
Tax Rate 40.16% 5.27% 74.83% 18.76% 28.81% 41.34% 35.04% -
Total Cost 509,021 471,422 392,914 314,584 355,592 338,699 337,168 7.10%
-
Net Worth 360,842 322,832 303,271 311,975 309,624 303,357 296,568 3.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 14,433 9,902 7,178 - 3,478 7,756 3,370 27.42%
Div Payout % 28.56% 66.60% 439.56% - 53.07% 54.01% 20.31% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 360,842 322,832 303,271 311,975 309,624 303,357 296,568 3.32%
NOSH 297,599 202,797 187,345 173,946 173,946 173,946 170,932 9.67%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.02% 3.06% 0.16% 0.44% 1.63% 3.69% 4.69% -
ROE 14.00% 4.61% 0.54% 0.45% 2.12% 4.73% 5.59% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 193.81 245.55 219.31 183.32 207.81 204.03 209.94 -1.32%
EPS 21.62 7.55 0.91 0.82 3.77 8.34 10.81 12.24%
DPS 5.00 5.00 4.00 0.00 2.00 4.50 2.00 16.49%
NAPS 1.25 1.63 1.69 1.81 1.78 1.76 1.76 -5.54%
Adjusted Per Share Value based on latest NOSH - 187,345
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 176.01 153.00 123.81 99.41 113.72 110.64 111.29 7.93%
EPS 15.90 4.68 0.51 0.45 2.06 4.52 5.22 20.38%
DPS 4.54 3.12 2.26 0.00 1.09 2.44 1.06 27.42%
NAPS 1.1352 1.0156 0.9541 0.9815 0.9741 0.9544 0.933 3.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.74 0.50 0.495 0.57 0.705 0.745 1.01 -
P/RPS 0.38 0.20 0.23 0.31 0.34 0.37 0.48 -3.81%
P/EPS 4.23 6.66 54.40 69.29 18.71 8.94 10.26 -13.72%
EY 23.66 15.02 1.84 1.44 5.35 11.18 9.75 15.91%
DY 6.76 10.00 8.08 0.00 2.84 6.04 1.98 22.69%
P/NAPS 0.59 0.31 0.29 0.31 0.40 0.42 0.57 0.57%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.98 0.535 0.49 0.65 0.695 0.845 1.03 -
P/RPS 0.51 0.22 0.22 0.35 0.33 0.41 0.49 0.66%
P/EPS 5.60 7.13 53.85 79.01 18.44 10.14 10.46 -9.88%
EY 17.86 14.03 1.86 1.27 5.42 9.86 9.56 10.97%
DY 5.10 9.35 8.16 0.00 2.88 5.33 1.94 17.47%
P/NAPS 0.78 0.33 0.29 0.36 0.39 0.48 0.59 4.76%

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