[PWF] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 130.99%
YoY- 15.16%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 380,642 228,978 112,231 393,552 281,603 186,152 90,420 160.48%
PBT 9,426 6,268 1,433 2,535 -5,334 -1,733 4,557 62.27%
Tax -2,069 -1,702 139 -1,897 -686 -888 -1,414 28.85%
NP 7,357 4,566 1,572 638 -6,020 -2,621 3,143 76.20%
-
NP to SH 7,311 4,620 1,604 1,633 -5,269 -2,075 3,368 67.57%
-
Tax Rate 21.95% 27.15% -9.70% 74.83% - - 31.03% -
Total Cost 373,285 224,412 110,659 392,914 287,623 188,773 87,277 163.25%
-
Net Worth 321,745 323,714 317,740 303,271 311,845 310,103 315,537 1.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,934 4,934 - 7,178 7,380 - - -
Div Payout % 67.50% 106.81% - 439.56% 0.00% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 321,745 323,714 317,740 303,271 311,845 310,103 315,537 1.30%
NOSH 198,983 198,971 198,971 187,345 187,345 180,944 174,107 9.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.93% 1.99% 1.40% 0.16% -2.14% -1.41% 3.48% -
ROE 2.27% 1.43% 0.50% 0.54% -1.69% -0.67% 1.07% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 192.84 116.00 57.57 219.31 152.61 105.05 52.44 138.05%
EPS 3.72 2.36 0.82 0.91 -2.96 -1.19 1.95 53.75%
DPS 2.50 2.50 0.00 4.00 4.00 0.00 0.00 -
NAPS 1.63 1.64 1.63 1.69 1.69 1.75 1.83 -7.41%
Adjusted Per Share Value based on latest NOSH - 187,345
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 119.75 72.04 35.31 123.81 88.59 58.56 28.45 160.46%
EPS 2.30 1.45 0.50 0.51 -1.66 -0.65 1.06 67.52%
DPS 1.55 1.55 0.00 2.26 2.32 0.00 0.00 -
NAPS 1.0122 1.0184 0.9996 0.9541 0.9811 0.9756 0.9927 1.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.475 0.49 0.495 0.495 0.55 0.585 0.63 -
P/RPS 0.25 0.42 0.86 0.23 0.36 0.56 1.20 -64.82%
P/EPS 12.82 20.93 60.16 54.40 -19.26 -49.96 32.25 -45.90%
EY 7.80 4.78 1.66 1.84 -5.19 -2.00 3.10 84.88%
DY 5.26 5.10 0.00 8.08 7.27 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.29 0.33 0.33 0.34 -10.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.52 0.47 0.55 0.49 0.575 0.55 0.62 -
P/RPS 0.27 0.41 0.96 0.22 0.38 0.52 1.18 -62.55%
P/EPS 14.04 20.08 66.84 53.85 -20.14 -46.97 31.74 -41.91%
EY 7.12 4.98 1.50 1.86 -4.97 -2.13 3.15 72.14%
DY 4.81 5.32 0.00 8.16 6.96 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.29 0.34 0.31 0.34 -3.95%

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