[PWF] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 52.28%
YoY- 239.85%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 516,212 559,468 560,512 566,748 564,576 486,324 507,522 1.13%
PBT 16,612 84,301 43,692 34,910 35,940 15,731 12,568 20.41%
Tax -7,528 -33,854 -10,606 -7,668 -8,740 -829 -2,758 95.19%
NP 9,084 50,447 33,085 27,242 27,200 14,902 9,809 -4.98%
-
NP to SH 8,844 50,535 33,186 27,338 27,416 14,870 9,748 -6.27%
-
Tax Rate 45.32% 40.16% 24.27% 21.97% 24.32% 5.27% 21.94% -
Total Cost 507,128 509,021 527,426 539,506 537,376 471,422 497,713 1.25%
-
Net Worth 376,866 360,842 313,811 321,207 330,792 322,832 321,745 11.10%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 12,356 14,433 13,497 21,272 41,092 9,902 6,579 52.16%
Div Payout % 139.71% 28.56% 40.67% 77.81% 149.88% 66.60% 67.50% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 376,866 360,842 313,811 321,207 330,792 322,832 321,745 11.10%
NOSH 317,862 297,599 223,139 223,139 207,957 202,797 198,983 36.61%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 1.76% 9.02% 5.90% 4.81% 4.82% 3.06% 1.93% -
ROE 2.35% 14.00% 10.58% 8.51% 8.29% 4.61% 3.03% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 167.11 193.81 276.85 266.43 274.79 245.55 257.12 -24.94%
EPS 2.88 21.62 15.41 12.92 13.36 7.55 4.96 -30.37%
DPS 4.00 5.00 6.67 10.00 20.00 5.00 3.33 12.98%
NAPS 1.22 1.25 1.55 1.51 1.61 1.63 1.63 -17.54%
Adjusted Per Share Value based on latest NOSH - 297,599
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 162.40 176.01 176.34 178.30 177.62 153.00 159.67 1.13%
EPS 2.78 15.90 10.44 8.60 8.63 4.68 3.07 -6.39%
DPS 3.89 4.54 4.25 6.69 12.93 3.12 2.07 52.22%
NAPS 1.1856 1.1352 0.9873 1.0105 1.0407 1.0156 1.0122 11.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.865 0.74 0.875 0.69 0.61 0.50 0.475 -
P/RPS 0.52 0.38 0.32 0.26 0.22 0.20 0.18 102.70%
P/EPS 30.21 4.23 5.34 5.37 4.57 6.66 9.62 114.29%
EY 3.31 23.66 18.73 18.63 21.87 15.02 10.40 -53.35%
DY 4.62 6.76 7.62 14.49 32.79 10.00 7.02 -24.32%
P/NAPS 0.71 0.59 0.56 0.46 0.38 0.31 0.29 81.55%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 29/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 0.865 0.98 0.76 0.855 0.75 0.535 0.52 -
P/RPS 0.52 0.51 0.27 0.32 0.27 0.22 0.20 88.97%
P/EPS 30.21 5.60 4.64 6.65 5.62 7.13 10.53 101.77%
EY 3.31 17.86 21.57 15.03 17.79 14.03 9.50 -50.45%
DY 4.62 5.10 8.77 11.70 26.67 9.35 6.41 -19.59%
P/NAPS 0.71 0.78 0.49 0.57 0.47 0.33 0.32 70.03%

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