[PWF] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -183.21%
YoY- -228.93%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 139,498 111,949 82,234 80,253 90,135 91,816 77,594 10.26%
PBT 6,305 7,869 6,174 -4,683 7,757 1,933 3,657 9.49%
Tax 1,240 -1,211 -111 522 -4,453 -1,766 -1,829 -
NP 7,545 6,658 6,063 -4,161 3,304 167 1,828 26.63%
-
NP to SH 7,559 6,902 6,131 -4,247 3,294 167 1,828 26.67%
-
Tax Rate -19.67% 15.39% 1.80% - 57.41% 91.36% 50.01% -
Total Cost 131,953 105,291 76,171 84,414 86,831 91,649 75,766 9.68%
-
Net Worth 322,832 313,558 311,975 309,624 303,357 296,568 225,348 6.17%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - 2,585 - 3,151 -
Div Payout % - - - - 78.49% - 172.41% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 322,832 313,558 311,975 309,624 303,357 296,568 225,348 6.17%
NOSH 202,797 187,345 173,946 173,946 173,946 170,932 157,586 4.29%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.41% 5.95% 7.37% -5.18% 3.67% 0.18% 2.36% -
ROE 2.34% 2.20% 1.97% -1.37% 1.09% 0.06% 0.81% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 70.43 60.34 47.71 46.14 52.29 54.49 49.24 6.14%
EPS 3.82 3.72 3.56 -2.44 1.91 0.81 1.16 21.96%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 2.00 -
NAPS 1.63 1.69 1.81 1.78 1.76 1.76 1.43 2.20%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 43.89 35.22 25.87 25.25 28.36 28.89 24.41 10.26%
EPS 2.38 2.17 1.93 -1.34 1.04 0.05 0.58 26.51%
DPS 0.00 0.00 0.00 0.00 0.81 0.00 0.99 -
NAPS 1.0156 0.9865 0.9815 0.9741 0.9544 0.933 0.7089 6.17%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.50 0.495 0.57 0.705 0.745 1.01 0.725 -
P/RPS 0.71 0.82 1.19 1.53 1.42 1.85 1.47 -11.41%
P/EPS 13.10 13.31 16.02 -28.87 38.98 1,019.10 62.50 -22.91%
EY 7.63 7.52 6.24 -3.46 2.57 0.10 1.60 29.72%
DY 0.00 0.00 0.00 0.00 2.01 0.00 2.76 -
P/NAPS 0.31 0.29 0.31 0.40 0.42 0.57 0.51 -7.95%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.535 0.49 0.65 0.695 0.845 1.03 0.875 -
P/RPS 0.76 0.81 1.36 1.51 1.62 1.89 1.78 -13.21%
P/EPS 14.02 13.17 18.27 -28.47 44.22 1,039.28 75.43 -24.44%
EY 7.13 7.59 5.47 -3.51 2.26 0.10 1.33 32.27%
DY 0.00 0.00 0.00 0.00 1.78 0.00 2.29 -
P/NAPS 0.33 0.29 0.36 0.39 0.48 0.59 0.61 -9.72%

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