[PWF] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -342.5%
YoY- -177.95%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 564,576 448,924 361,680 353,472 377,848 364,540 334,808 9.09%
PBT 35,940 5,732 18,228 -18,804 13,780 30,372 29,528 3.32%
Tax -8,740 556 -5,656 3,412 4,816 -6,236 -7,852 1.80%
NP 27,200 6,288 12,572 -15,392 18,596 24,136 21,676 3.85%
-
NP to SH 27,416 6,416 13,472 -15,896 20,392 21,856 21,676 3.99%
-
Tax Rate 24.32% -9.70% 31.03% - -34.95% 20.53% 26.59% -
Total Cost 537,376 442,636 349,108 368,864 359,252 340,404 313,132 9.41%
-
Net Worth 330,792 317,740 315,537 304,405 313,102 303,383 163,701 12.43%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 41,092 - - - - - - -
Div Payout % 149.88% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 330,792 317,740 315,537 304,405 313,102 303,383 163,701 12.43%
NOSH 207,957 198,971 174,107 173,946 173,946 173,449 163,701 4.06%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.82% 1.40% 3.48% -4.35% 4.92% 6.62% 6.47% -
ROE 8.29% 2.02% 4.27% -5.22% 6.51% 7.20% 13.24% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 274.79 230.30 209.76 203.21 217.22 212.68 204.52 5.04%
EPS 13.36 3.28 7.80 -9.12 11.72 14.08 13.24 0.15%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.63 1.83 1.75 1.80 1.77 1.00 8.25%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 177.62 141.23 113.79 111.20 118.87 114.68 105.33 9.09%
EPS 8.63 2.02 4.24 -5.00 6.42 6.88 6.82 3.99%
DPS 12.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0407 0.9996 0.9927 0.9577 0.985 0.9544 0.515 12.43%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.61 0.495 0.63 0.42 0.76 0.885 0.875 -
P/RPS 0.22 0.21 0.30 0.21 0.35 0.42 0.43 -10.56%
P/EPS 4.57 15.04 8.06 -4.60 6.48 6.94 6.61 -5.96%
EY 21.87 6.65 12.40 -21.76 15.43 14.41 15.13 6.33%
DY 32.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.34 0.24 0.42 0.50 0.88 -13.05%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 31/05/21 30/06/20 31/05/19 31/05/18 29/05/17 -
Price 0.75 0.55 0.62 0.51 0.775 0.885 0.85 -
P/RPS 0.27 0.24 0.30 0.25 0.36 0.42 0.42 -7.09%
P/EPS 5.62 16.71 7.94 -5.58 6.61 6.94 6.42 -2.19%
EY 17.79 5.98 12.60 -17.92 15.13 14.41 15.58 2.23%
DY 26.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.34 0.29 0.43 0.50 0.85 -9.39%

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