[PWF] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 38.49%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 524,590 533,478 516,212 559,468 560,512 566,748 564,576 -4.76%
PBT 41,969 33,834 16,612 84,301 43,692 34,910 35,940 10.86%
Tax -12,868 -12,700 -7,528 -33,854 -10,606 -7,668 -8,740 29.32%
NP 29,101 21,134 9,084 50,447 33,085 27,242 27,200 4.59%
-
NP to SH 28,909 20,874 8,844 50,535 33,186 27,338 27,416 3.58%
-
Tax Rate 30.66% 37.54% 45.32% 40.16% 24.27% 21.97% 24.32% -
Total Cost 495,489 512,344 507,128 509,021 527,426 539,506 537,376 -5.25%
-
Net Worth 396,506 394,142 376,866 360,842 313,811 321,207 330,792 12.80%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 18,881 12,714 12,356 14,433 13,497 21,272 41,092 -40.37%
Div Payout % 65.31% 60.91% 139.71% 28.56% 40.67% 77.81% 149.88% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 396,506 394,142 376,866 360,842 313,811 321,207 330,792 12.80%
NOSH 314,687 317,862 317,862 297,599 223,139 223,139 207,957 31.70%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.55% 3.96% 1.76% 9.02% 5.90% 4.81% 4.82% -
ROE 7.29% 5.30% 2.35% 14.00% 10.58% 8.51% 8.29% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 166.70 167.84 167.11 193.81 276.85 266.43 274.79 -28.27%
EPS 9.19 6.66 2.88 21.62 15.41 12.92 13.36 -22.02%
DPS 6.00 4.00 4.00 5.00 6.67 10.00 20.00 -55.08%
NAPS 1.26 1.24 1.22 1.25 1.55 1.51 1.61 -15.03%
Adjusted Per Share Value based on latest NOSH - 317,655
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 165.14 167.94 162.51 176.12 176.45 178.42 177.73 -4.76%
EPS 9.10 6.57 2.78 15.91 10.45 8.61 8.63 3.58%
DPS 5.94 4.00 3.89 4.54 4.25 6.70 12.94 -40.40%
NAPS 1.2482 1.2408 1.1864 1.136 0.9879 1.0112 1.0414 12.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.92 0.855 0.865 0.74 0.875 0.69 0.61 -
P/RPS 0.55 0.51 0.52 0.38 0.32 0.26 0.22 83.89%
P/EPS 10.01 13.02 30.21 4.23 5.34 5.37 4.57 68.41%
EY 9.99 7.68 3.31 23.66 18.73 18.63 21.87 -40.60%
DY 6.52 4.68 4.62 6.76 7.62 14.49 32.79 -65.83%
P/NAPS 0.73 0.69 0.71 0.59 0.56 0.46 0.38 54.35%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 29/08/24 30/05/24 29/02/24 29/11/23 30/08/23 31/05/23 -
Price 0.885 0.88 0.865 0.98 0.76 0.855 0.75 -
P/RPS 0.53 0.52 0.52 0.51 0.27 0.32 0.27 56.58%
P/EPS 9.63 13.40 30.21 5.60 4.64 6.65 5.62 43.05%
EY 10.38 7.46 3.31 17.86 21.57 15.03 17.79 -30.10%
DY 6.78 4.55 4.62 5.10 8.77 11.70 26.67 -59.76%
P/NAPS 0.70 0.71 0.71 0.78 0.49 0.57 0.47 30.32%

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