[PWF] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 35.66%
YoY- 128.31%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 559,882 492,591 363,837 313,993 371,356 353,353 339,755 8.67%
PBT 39,074 17,295 840 -9,146 20,702 16,292 27,266 6.17%
Tax -6,715 -3,280 -797 312 -7,355 -5,886 -9,013 -4.78%
NP 32,359 14,015 43 -8,834 13,347 10,406 18,253 10.00%
-
NP to SH 32,449 14,213 861 -8,960 14,096 10,665 18,908 9.41%
-
Tax Rate 17.19% 18.97% 94.88% - 35.53% 36.13% 33.06% -
Total Cost 527,523 478,576 363,794 322,827 358,009 342,947 321,502 8.59%
-
Net Worth 313,811 321,745 311,845 303,357 314,842 303,445 243,018 4.35%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 10,273 4,934 7,380 - 6,064 2,584 3,216 21.34%
Div Payout % 31.66% 34.72% 857.25% - 43.02% 24.24% 17.01% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 313,811 321,745 311,845 303,357 314,842 303,445 243,018 4.35%
NOSH 223,139 198,983 187,345 173,946 173,946 173,946 163,099 5.36%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.78% 2.85% 0.01% -2.81% 3.59% 2.94% 5.37% -
ROE 10.34% 4.42% 0.28% -2.95% 4.48% 3.51% 7.78% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 276.54 249.55 197.18 182.17 213.49 204.95 208.31 4.83%
EPS 16.03 7.20 0.47 -5.20 8.10 6.19 11.59 5.55%
DPS 5.07 2.50 4.00 0.00 3.50 1.50 1.97 17.05%
NAPS 1.55 1.63 1.69 1.76 1.81 1.76 1.49 0.65%
Adjusted Per Share Value based on latest NOSH - 223,139
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 176.14 154.97 114.46 98.78 116.83 111.17 106.89 8.67%
EPS 10.21 4.47 0.27 -2.82 4.43 3.36 5.95 9.41%
DPS 3.23 1.55 2.32 0.00 1.91 0.81 1.01 21.36%
NAPS 0.9873 1.0122 0.9811 0.9544 0.9905 0.9546 0.7645 4.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.875 0.475 0.55 0.45 0.725 0.79 1.10 -
P/RPS 0.32 0.19 0.28 0.25 0.34 0.39 0.53 -8.06%
P/EPS 5.46 6.60 117.87 -8.66 8.95 12.77 9.49 -8.79%
EY 18.32 15.16 0.85 -11.55 11.18 7.83 10.54 9.64%
DY 5.80 5.26 7.27 0.00 4.83 1.90 1.79 21.63%
P/NAPS 0.56 0.29 0.33 0.26 0.40 0.45 0.74 -4.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.76 0.52 0.575 0.46 0.715 0.74 1.03 -
P/RPS 0.27 0.21 0.29 0.25 0.33 0.36 0.49 -9.45%
P/EPS 4.74 7.22 123.23 -8.85 8.82 11.96 8.88 -9.92%
EY 21.09 13.85 0.81 -11.30 11.33 8.36 11.26 11.02%
DY 6.68 4.81 6.96 0.00 4.90 2.03 1.91 23.19%
P/NAPS 0.49 0.32 0.34 0.26 0.40 0.42 0.69 -5.54%

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