[PWF] YoY Cumulative 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- 137.52%
YoY- 184.75%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 129,053 141,144 112,231 90,420 88,368 94,462 91,135 5.96%
PBT 4,153 8,985 1,433 4,557 -4,701 3,445 7,593 -9.55%
Tax -1,882 -2,185 139 -1,414 853 1,204 -1,559 3.18%
NP 2,271 6,800 1,572 3,143 -3,848 4,649 6,034 -15.01%
-
NP to SH 2,211 6,854 1,604 3,368 -3,974 5,098 5,464 -13.98%
-
Tax Rate 45.32% 24.32% -9.70% 31.03% - -34.95% 20.53% -
Total Cost 126,782 134,344 110,659 87,277 92,216 89,813 85,101 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 3,089 10,273 - - - - - -
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 0.59% 2.07% 0.50% 1.07% -1.31% 1.63% 1.80% -
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 41.78 68.70 57.57 52.44 50.80 54.31 53.17 -3.93%
EPS 0.72 3.34 0.82 1.95 -2.28 2.93 3.52 -23.22%
DPS 1.00 5.00 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 40.60 44.40 35.31 28.45 27.80 29.72 28.67 5.96%
EPS 0.70 2.16 0.50 1.06 -1.25 1.60 1.72 -13.90%
DPS 0.97 3.23 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 2.07 0.89 0.86 1.20 0.83 1.40 1.66 3.74%
P/EPS 120.85 18.29 60.16 32.25 -18.38 25.93 27.76 27.75%
EY 0.83 5.47 1.66 3.10 -5.44 3.86 3.60 -21.67%
DY 1.16 8.20 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 2.07 1.09 0.96 1.18 1.00 1.43 1.66 3.74%
P/EPS 120.85 22.48 66.84 31.74 -22.32 26.44 27.76 27.75%
EY 0.83 4.45 1.50 3.15 -4.48 3.78 3.60 -21.67%
DY 1.16 6.67 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