[PWF] YoY TTM Result on 30-Jun-2023 [#2]

Stock

[PWF] PWF CORPORATION BERHAD

Announcement Date

30-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 18.88%

YoY- 187.21%

Quarter Report

PWF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	542,833	574,536	436,378	348,528	339,742	350,161	362,008	6.97%
YoY %	-5.52%	31.66%	25.21%	2.59%	-2.98%	-3.27%	-	-
Horiz. %	149.95%	158.71%	120.54%	96.28%	93.85%	96.73%	100.00%	-
PBT	83,763	26,918	10,536	8,570	-5,873	17,974	19,972	26.96%
YoY %	211.18%	155.49%	22.94%	245.92%	-132.67%	-10.00%	-	-
Horiz. %	419.40%	134.78%	52.75%	42.91%	-29.41%	90.00%	100.00%	-
Tax	-36,370	-2,961	-2,711	-1,187	-2,152	-6,357	-6,840	32.08%
YoY %	-1,128.30%	-9.22%	-128.39%	44.84%	66.15%	7.06%	-	-
Horiz. %	531.73%	43.29%	39.63%	17.35%	31.46%	92.94%	100.00%	-
NP	47,393	23,957	7,825	7,383	-8,025	11,617	13,132	23.82%
YoY %	97.83%	206.16%	5.99%	192.00%	-169.08%	-11.54%	-	-
Horiz. %	360.90%	182.43%	59.59%	56.22%	-61.11%	88.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,303	23,919	8,328	8,053	-7,854	12,514	13,194	23.68%
YoY %	97.76%	187.21%	3.41%	202.53%	-162.76%	-5.15%	-	-
Horiz. %	358.52%	181.29%	63.12%	61.04%	-59.53%	94.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.42%	11.00%	25.73%	13.85%	-	35.37%	34.25%	-
YoY %	294.73%	-57.25%	85.78%	0.00%	-	3.27%	-	-
Horiz. %	126.77%	32.12%	75.12%	40.44%	-	103.27%	100.00%	-
Total Cost	495,440	550,579	428,553	341,145	347,767	338,544	348,876	6.01%
YoY %	-10.01%	28.47%	25.62%	-1.90%	2.72%	-2.96%	-	-
Horiz. %	142.01%	157.82%	122.84%	97.78%	99.68%	97.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,142	321,207	323,714	310,103	299,909	314,842	305,008	4.36%
YoY %	22.71%	-0.77%	4.39%	3.40%	-4.74%	3.22%	-	-
Horiz. %	129.22%	105.31%	106.13%	101.67%	98.33%	103.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	6,267	10,273	12,315	-	1,739	4,324	2,617	15.65%
YoY %	-39.00%	-16.58%	0.00%	-	-59.78%	65.23%	-	-
Horiz. %	239.47%	392.55%	470.58%	-	66.45%	165.23%	100.00%	-
Div Payout %	13.25%	42.95%	147.88%	-	0.00%	34.56%	19.84%	-
YoY %	-69.15%	-70.96%	0.00%	-	0.00%	74.19%	-	-
Horiz. %	66.78%	216.48%	745.36%	-	0.00%	174.19%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	394,142	321,207	323,714	310,103	299,909	314,842	305,008	4.36%
YoY %	22.71%	-0.77%	4.39%	3.40%	-4.74%	3.22%	-	-
Horiz. %	129.22%	105.31%	106.13%	101.67%	98.33%	103.22%	100.00%	-
NOSH	317,862	223,139	198,971	180,944	173,946	173,946	173,515	10.60%
YoY %	42.45%	12.15%	9.96%	4.02%	0.00%	0.25%	-	-
Horiz. %	183.19%	128.60%	114.67%	104.28%	100.25%	100.25%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	8.73%	4.17%	1.79%	2.12%	-2.36%	3.32%	3.63%	-
YoY %	109.35%	132.96%	-15.57%	189.83%	-171.08%	-8.54%	-	-
Horiz. %	240.50%	114.88%	49.31%	58.40%	-65.01%	91.46%	100.00%	-
ROE	12.00%	7.45%	2.57%	2.60%	-2.62%	3.97%	4.33%	-
YoY %	61.07%	189.88%	-1.15%	199.24%	-165.99%	-8.31%	-	-
Horiz. %	277.14%	172.06%	59.35%	60.05%	-60.51%	91.69%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	170.78	270.09	221.08	196.68	197.11	201.30	210.08	-3.38%
YoY %	-36.77%	22.17%	12.41%	-0.22%	-2.08%	-4.18%	-	-
Horiz. %	81.29%	128.57%	105.24%	93.62%	93.83%	95.82%	100.00%	-
EPS	14.88	11.24	4.22	4.54	-4.56	7.19	7.66	11.69%
YoY %	32.38%	166.35%	-7.05%	199.56%	-163.42%	-6.14%	-	-
Horiz. %	194.26%	146.74%	55.09%	59.27%	-59.53%	93.86%	100.00%	-
DPS	1.97	4.83	6.24	0.00	1.00	2.50	1.52	4.41%
YoY %	-59.21%	-22.60%	0.00%	0.00%	-60.00%	64.47%	-	-
Horiz. %	129.61%	317.76%	410.53%	0.00%	65.79%	164.47%	100.00%	-
NAPS	1.24	1.51	1.64	1.75	1.74	1.81	1.77	-5.75%
YoY %	-17.88%	-7.93%	-6.29%	0.57%	-3.87%	2.26%	-	-
Horiz. %	70.06%	85.31%	92.66%	98.87%	98.31%	102.26%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 223,139
RPS	170.78	180.75	137.29	109.65	106.88	110.16	113.89	6.97%
YoY %	-5.52%	31.66%	25.21%	2.59%	-2.98%	-3.28%	-	-
Horiz. %	149.95%	158.71%	120.55%	96.28%	93.84%	96.72%	100.00%	-
EPS	14.88	7.52	2.62	2.53	-2.47	3.94	4.15	23.69%
YoY %	97.87%	187.02%	3.56%	202.43%	-162.69%	-5.06%	-	-
Horiz. %	358.55%	181.20%	63.13%	60.96%	-59.52%	94.94%	100.00%	-
DPS	1.97	3.23	3.87	0.00	0.55	1.36	0.82	15.71%
YoY %	-39.01%	-16.54%	0.00%	0.00%	-59.56%	65.85%	-	-
Horiz. %	240.24%	393.90%	471.95%	0.00%	67.07%	165.85%	100.00%	-
NAPS	1.24	1.0105	1.0184	0.9756	0.9435	0.9905	0.9596	4.36%
YoY %	22.71%	-0.78%	4.39%	3.40%	-4.75%	3.22%	-	-
Horiz. %	129.22%	105.30%	106.13%	101.67%	98.32%	103.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.855	0.69	0.49	0.585	0.51	0.725	0.88	-
P/RPS	0.50	0.26	0.22	0.30	0.26	0.36	0.42	2.94%
YoY %	92.31%	18.18%	-26.67%	15.38%	-27.78%	-14.29%	-	-
Horiz. %	119.05%	61.90%	52.38%	71.43%	61.90%	85.71%	100.00%	-
P/EPS	5.75	6.14	11.61	12.87	-11.19	10.08	11.49	-10.88%
YoY %	-6.35%	-47.11%	-9.79%	215.01%	-211.01%	-12.27%	-	-
Horiz. %	50.04%	53.44%	101.04%	112.01%	-97.39%	87.73%	100.00%	-
EY	17.41	16.30	8.61	7.77	-8.93	9.92	8.70	12.24%
YoY %	6.81%	89.31%	10.81%	187.01%	-190.02%	14.02%	-	-
Horiz. %	200.11%	187.36%	98.97%	89.31%	-102.64%	114.02%	100.00%	-
DY	2.31	7.00	12.73	0.00	1.96	3.45	1.73	4.93%
YoY %	-67.00%	-45.01%	0.00%	0.00%	-43.19%	99.42%	-	-
Horiz. %	133.53%	404.62%	735.84%	0.00%	113.29%	199.42%	100.00%	-
P/NAPS	0.69	0.46	0.30	0.33	0.29	0.40	0.50	5.50%
YoY %	50.00%	53.33%	-9.09%	13.79%	-27.50%	-20.00%	-	-
Horiz. %	138.00%	92.00%	60.00%	66.00%	58.00%	80.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	30/08/23	30/08/22	30/09/21	28/08/20	30/08/19	30/08/18	-
Price	0.88	0.855	0.47	0.55	0.48	0.76	0.84	-
P/RPS	0.52	0.32	0.21	0.28	0.24	0.38	0.40	4.46%
YoY %	62.50%	52.38%	-25.00%	16.67%	-36.84%	-5.00%	-	-
Horiz. %	130.00%	80.00%	52.50%	70.00%	60.00%	95.00%	100.00%	-
P/EPS	5.91	7.60	11.14	12.10	-10.53	10.56	10.97	-9.78%
YoY %	-22.24%	-31.78%	-7.93%	214.91%	-199.72%	-3.74%	-	-
Horiz. %	53.87%	69.28%	101.55%	110.30%	-95.99%	96.26%	100.00%	-
EY	16.91	13.15	8.98	8.26	-9.49	9.47	9.12	10.82%
YoY %	28.59%	46.44%	8.72%	187.04%	-200.21%	3.84%	-	-
Horiz. %	185.42%	144.19%	98.46%	90.57%	-104.06%	103.84%	100.00%	-
DY	2.24	5.65	13.28	0.00	2.08	3.29	1.81	3.61%
YoY %	-60.35%	-57.45%	0.00%	0.00%	-36.78%	81.77%	-	-
Horiz. %	123.76%	312.15%	733.70%	0.00%	114.92%	181.77%	100.00%	-
P/NAPS	0.71	0.57	0.29	0.31	0.28	0.42	0.47	7.11%
YoY %	24.56%	96.55%	-6.45%	10.71%	-33.33%	-10.64%	-	-
Horiz. %	151.06%	121.28%	61.70%	65.96%	59.57%	89.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos