[PWF] YoY TTM 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- 517.77%
YoY- 448.03%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 547,377 549,053 415,363 318,026 355,380 354,999 361,193 7.16%
PBT 79,469 23,283 -589 10,969 116 17,968 26,130 20.34%
Tax -33,551 -3,153 -344 -2,588 -2,731 -5,810 -8,546 25.57%
NP 45,918 20,130 -933 8,381 -2,615 12,158 17,584 17.33%
-
NP to SH 45,892 20,120 -132 8,760 -2,517 13,426 17,669 17.22%
-
Tax Rate 42.22% 13.54% - 23.59% 2,354.31% 32.34% 32.71% -
Total Cost 501,459 528,923 416,296 309,645 357,995 342,841 343,609 6.49%
-
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 15,207 7,380 - 3,478 5,170 65 90.20%
Div Payout % 6.73% 75.59% 0.00% - 0.00% 38.51% 0.37% -
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 8.39% 3.67% -0.22% 2.64% -0.74% 3.42% 4.87% -
ROE 12.18% 6.08% -0.04% 2.78% -0.83% 4.29% 5.82% -
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 177.20 267.23 213.08 184.44 204.30 204.09 210.73 -2.84%
EPS 14.86 9.79 -0.07 5.08 -1.45 7.72 10.31 6.27%
DPS 1.00 7.40 3.79 0.00 2.00 3.00 0.04 70.91%
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 172.21 172.73 130.67 100.05 111.80 111.68 113.63 7.16%
EPS 14.44 6.33 -0.04 2.76 -0.79 4.22 5.56 17.22%
DPS 0.97 4.78 2.32 0.00 1.09 1.63 0.02 90.85%
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 0.49 0.23 0.23 0.34 0.21 0.37 0.42 2.60%
P/EPS 5.82 6.23 -731.00 12.40 -29.03 9.85 8.59 -6.27%
EY 17.17 16.05 -0.14 8.06 -3.45 10.16 11.65 6.67%
DY 1.16 12.13 7.65 0.00 4.76 3.95 0.04 75.19%
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 0.74 0.55 0.62 0.51 0.775 0.885 -
P/RPS 0.49 0.28 0.26 0.34 0.25 0.38 0.42 2.60%
P/EPS 5.82 7.56 -812.22 12.20 -35.25 10.04 8.59 -6.27%
EY 17.17 13.23 -0.12 8.19 -2.84 9.96 11.65 6.67%
DY 1.16 10.00 6.88 0.00 3.92 3.87 0.04 75.19%
P/NAPS 0.71 0.46 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