[PWF] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 84.37%
YoY- 327.31%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 559,468 560,512 566,748 564,576 486,324 507,522 457,956 14.23%
PBT 84,301 43,692 34,910 35,940 15,731 12,568 12,536 255.03%
Tax -33,854 -10,606 -7,668 -8,740 -829 -2,758 -3,404 360.53%
NP 50,447 33,085 27,242 27,200 14,902 9,809 9,132 211.52%
-
NP to SH 50,535 33,186 27,338 27,416 14,870 9,748 9,240 209.45%
-
Tax Rate 40.16% 24.27% 21.97% 24.32% 5.27% 21.94% 27.15% -
Total Cost 509,021 527,426 539,506 537,376 471,422 497,713 448,824 8.72%
-
Net Worth 360,842 313,811 321,207 330,792 322,832 321,745 323,714 7.48%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 14,433 13,497 21,272 41,092 9,902 6,579 9,869 28.75%
Div Payout % 28.56% 40.67% 77.81% 149.88% 66.60% 67.50% 106.81% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 360,842 313,811 321,207 330,792 322,832 321,745 323,714 7.48%
NOSH 297,599 223,139 223,139 207,957 202,797 198,983 198,971 30.69%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.02% 5.90% 4.81% 4.82% 3.06% 1.93% 1.99% -
ROE 14.00% 10.58% 8.51% 8.29% 4.61% 3.03% 2.85% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 193.81 276.85 266.43 274.79 245.55 257.12 232.01 -11.27%
EPS 21.62 15.41 12.92 13.36 7.55 4.96 4.72 175.04%
DPS 5.00 6.67 10.00 20.00 5.00 3.33 5.00 0.00%
NAPS 1.25 1.55 1.51 1.61 1.63 1.63 1.64 -16.51%
Adjusted Per Share Value based on latest NOSH - 207,957
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 176.01 176.34 178.30 177.62 153.00 159.67 144.07 14.23%
EPS 15.90 10.44 8.60 8.63 4.68 3.07 2.91 209.26%
DPS 4.54 4.25 6.69 12.93 3.12 2.07 3.10 28.87%
NAPS 1.1352 0.9873 1.0105 1.0407 1.0156 1.0122 1.0184 7.48%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.74 0.875 0.69 0.61 0.50 0.475 0.49 -
P/RPS 0.38 0.32 0.26 0.22 0.20 0.18 0.21 48.33%
P/EPS 4.23 5.34 5.37 4.57 6.66 9.62 10.47 -45.25%
EY 23.66 18.73 18.63 21.87 15.02 10.40 9.55 82.79%
DY 6.76 7.62 14.49 32.79 10.00 7.02 10.20 -23.92%
P/NAPS 0.59 0.56 0.46 0.38 0.31 0.29 0.30 56.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.98 0.76 0.855 0.75 0.535 0.52 0.47 -
P/RPS 0.51 0.27 0.32 0.27 0.22 0.20 0.20 86.33%
P/EPS 5.60 4.64 6.65 5.62 7.13 10.53 10.04 -32.16%
EY 17.86 21.57 15.03 17.79 14.03 9.50 9.96 47.44%
DY 5.10 8.77 11.70 26.67 9.35 6.41 10.64 -38.67%
P/NAPS 0.78 0.49 0.57 0.47 0.33 0.32 0.29 93.05%

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