[PWF] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 103.39%
YoY- 810.59%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 420,384 283,374 141,144 486,324 380,642 228,978 112,231 140.99%
PBT 32,769 17,455 8,985 15,731 9,426 6,268 1,433 704.11%
Tax -7,955 -3,834 -2,185 -829 -2,069 -1,702 139 -
NP 24,814 13,621 6,800 14,902 7,357 4,566 1,572 528.20%
-
NP to SH 24,890 13,669 6,854 14,870 7,311 4,620 1,604 521.09%
-
Tax Rate 24.28% 21.97% 24.32% 5.27% 21.95% 27.15% -9.70% -
Total Cost 395,570 269,753 134,344 471,422 373,285 224,412 110,659 133.60%
-
Net Worth 313,811 321,207 330,792 322,832 321,745 323,714 317,740 -0.82%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 10,122 10,636 10,273 9,902 4,934 4,934 - -
Div Payout % 40.67% 77.81% 149.88% 66.60% 67.50% 106.81% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 313,811 321,207 330,792 322,832 321,745 323,714 317,740 -0.82%
NOSH 223,139 223,139 207,957 202,797 198,983 198,971 198,971 7.93%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.90% 4.81% 4.82% 3.06% 1.93% 1.99% 1.40% -
ROE 7.93% 4.26% 2.07% 4.61% 2.27% 1.43% 0.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 207.64 133.21 68.70 245.55 192.84 116.00 57.57 135.00%
EPS 11.56 6.46 3.34 7.55 3.72 2.36 0.82 482.63%
DPS 5.00 5.00 5.00 5.00 2.50 2.50 0.00 -
NAPS 1.55 1.51 1.61 1.63 1.63 1.64 1.63 -3.29%
Adjusted Per Share Value based on latest NOSH - 202,797
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 132.34 89.21 44.43 153.10 119.83 72.08 35.33 140.99%
EPS 7.84 4.30 2.16 4.68 2.30 1.45 0.50 525.41%
DPS 3.19 3.35 3.23 3.12 1.55 1.55 0.00 -
NAPS 0.9879 1.0112 1.0414 1.0163 1.0129 1.0191 1.0003 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.875 0.69 0.61 0.50 0.475 0.49 0.495 -
P/RPS 0.42 0.52 0.89 0.20 0.25 0.42 0.86 -37.95%
P/EPS 7.12 10.74 18.29 6.66 12.82 20.93 60.16 -75.86%
EY 14.05 9.31 5.47 15.02 7.80 4.78 1.66 314.77%
DY 5.71 7.25 8.20 10.00 5.26 5.10 0.00 -
P/NAPS 0.56 0.46 0.38 0.31 0.29 0.30 0.30 51.54%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.76 0.855 0.75 0.535 0.52 0.47 0.55 -
P/RPS 0.37 0.64 1.09 0.22 0.27 0.41 0.96 -47.00%
P/EPS 6.18 13.31 22.48 7.13 14.04 20.08 66.84 -79.52%
EY 16.18 7.52 4.45 14.03 7.12 4.98 1.50 387.48%
DY 6.58 5.85 6.67 9.35 4.81 5.32 0.00 -
P/NAPS 0.49 0.57 0.47 0.33 0.32 0.29 0.34 27.56%

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