[PWF] YoY Annualized Quarter 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- 850.07%
YoY- 184.75%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 516,212 564,576 448,924 361,680 353,472 377,848 364,540 5.96%
PBT 16,612 35,940 5,732 18,228 -18,804 13,780 30,372 -9.55%
Tax -7,528 -8,740 556 -5,656 3,412 4,816 -6,236 3.18%
NP 9,084 27,200 6,288 12,572 -15,392 18,596 24,136 -15.01%
-
NP to SH 8,844 27,416 6,416 13,472 -15,896 20,392 21,856 -13.98%
-
Tax Rate 45.32% 24.32% -9.70% 31.03% - -34.95% 20.53% -
Total Cost 507,128 537,376 442,636 349,108 368,864 359,252 340,404 6.86%
-
Net Worth 376,866 330,792 317,740 315,537 304,405 313,102 303,383 3.67%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 12,356 41,092 - - - - - -
Div Payout % 139.71% 149.88% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 376,866 330,792 317,740 315,537 304,405 313,102 303,383 3.67%
NOSH 317,862 207,957 198,971 174,107 173,946 173,946 173,449 10.61%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.76% 4.82% 1.40% 3.48% -4.35% 4.92% 6.62% -
ROE 2.35% 8.29% 2.02% 4.27% -5.22% 6.51% 7.20% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 167.11 274.79 230.30 209.76 203.21 217.22 212.68 -3.93%
EPS 2.88 13.36 3.28 7.80 -9.12 11.72 14.08 -23.22%
DPS 4.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.61 1.63 1.83 1.75 1.80 1.77 -6.00%
Adjusted Per Share Value based on latest NOSH - 174,107
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 162.40 177.62 141.23 113.79 111.20 118.87 114.68 5.96%
EPS 2.78 8.63 2.02 4.24 -5.00 6.42 6.88 -14.00%
DPS 3.89 12.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1856 1.0407 0.9996 0.9927 0.9577 0.985 0.9544 3.67%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.865 0.61 0.495 0.63 0.42 0.76 0.885 -
P/RPS 0.52 0.22 0.21 0.30 0.21 0.35 0.42 3.62%
P/EPS 30.21 4.57 15.04 8.06 -4.60 6.48 6.94 27.75%
EY 3.31 21.87 6.65 12.40 -21.76 15.43 14.41 -21.72%
DY 4.62 32.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.30 0.34 0.24 0.42 0.50 6.01%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 31/05/22 31/05/21 30/06/20 31/05/19 31/05/18 -
Price 0.865 0.75 0.55 0.62 0.51 0.775 0.885 -
P/RPS 0.52 0.27 0.24 0.30 0.25 0.36 0.42 3.62%
P/EPS 30.21 5.62 16.71 7.94 -5.58 6.61 6.94 27.75%
EY 3.31 17.79 5.98 12.60 -17.92 15.13 14.41 -21.72%
DY 4.62 26.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.34 0.34 0.29 0.43 0.50 6.01%

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