[PWF] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 188.03%
YoY- 322.65%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 141,144 486,324 380,642 228,978 112,231 393,552 281,603 -36.92%
PBT 8,985 15,731 9,426 6,268 1,433 2,535 -5,334 -
Tax -2,185 -829 -2,069 -1,702 139 -1,897 -686 116.63%
NP 6,800 14,902 7,357 4,566 1,572 638 -6,020 -
-
NP to SH 6,854 14,870 7,311 4,620 1,604 1,633 -5,269 -
-
Tax Rate 24.32% 5.27% 21.95% 27.15% -9.70% 74.83% - -
Total Cost 134,344 471,422 373,285 224,412 110,659 392,914 287,623 -39.82%
-
Net Worth 330,792 322,832 321,745 323,714 317,740 303,271 311,845 4.01%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 10,273 9,902 4,934 4,934 - 7,178 7,380 24.69%
Div Payout % 149.88% 66.60% 67.50% 106.81% - 439.56% 0.00% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 330,792 322,832 321,745 323,714 317,740 303,271 311,845 4.01%
NOSH 207,957 202,797 198,983 198,971 198,971 187,345 187,345 7.21%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.82% 3.06% 1.93% 1.99% 1.40% 0.16% -2.14% -
ROE 2.07% 4.61% 2.27% 1.43% 0.50% 0.54% -1.69% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 68.70 245.55 192.84 116.00 57.57 219.31 152.61 -41.29%
EPS 3.34 7.55 3.72 2.36 0.82 0.91 -2.96 -
DPS 5.00 5.00 2.50 2.50 0.00 4.00 4.00 16.05%
NAPS 1.61 1.63 1.63 1.64 1.63 1.69 1.69 -3.18%
Adjusted Per Share Value based on latest NOSH - 198,971
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 44.43 153.10 119.83 72.08 35.33 123.89 88.65 -36.93%
EPS 2.16 4.68 2.30 1.45 0.50 0.51 -1.66 -
DPS 3.23 3.12 1.55 1.55 0.00 2.26 2.32 24.70%
NAPS 1.0414 1.0163 1.0129 1.0191 1.0003 0.9547 0.9817 4.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.61 0.50 0.475 0.49 0.495 0.495 0.55 -
P/RPS 0.89 0.20 0.25 0.42 0.86 0.23 0.36 82.93%
P/EPS 18.29 6.66 12.82 20.93 60.16 54.40 -19.26 -
EY 5.47 15.02 7.80 4.78 1.66 1.84 -5.19 -
DY 8.20 10.00 5.26 5.10 0.00 8.08 7.27 8.36%
P/NAPS 0.38 0.31 0.29 0.30 0.30 0.29 0.33 9.87%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.75 0.535 0.52 0.47 0.55 0.49 0.575 -
P/RPS 1.09 0.22 0.27 0.41 0.96 0.22 0.38 102.01%
P/EPS 22.48 7.13 14.04 20.08 66.84 53.85 -20.14 -
EY 4.45 14.03 7.12 4.98 1.50 1.86 -4.97 -
DY 6.67 9.35 4.81 5.32 0.00 8.16 6.96 -2.79%
P/NAPS 0.47 0.33 0.32 0.29 0.34 0.29 0.34 24.11%

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