[PWF] QoQ Cumulative 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- -53.91%
YoY- 327.31%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 559,468 420,384 283,374 141,144 486,324 380,642 228,978 81.11%
PBT 84,301 32,769 17,455 8,985 15,731 9,426 6,268 462.87%
Tax -33,854 -7,955 -3,834 -2,185 -829 -2,069 -1,702 630.13%
NP 50,447 24,814 13,621 6,800 14,902 7,357 4,566 393.89%
-
NP to SH 50,535 24,890 13,669 6,854 14,870 7,311 4,620 390.61%
-
Tax Rate 40.16% 24.28% 21.97% 24.32% 5.27% 21.95% 27.15% -
Total Cost 509,021 395,570 269,753 134,344 471,422 373,285 224,412 72.37%
-
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 10,122 10,636 10,273 9,902 4,934 4,934 104.13%
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% 7.93% 4.26% 2.07% 4.61% 2.27% 1.43% -
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 193.81 207.64 133.21 68.70 245.55 192.84 116.00 40.67%
EPS 21.62 11.56 6.46 3.34 7.55 3.72 2.36 336.05%
DPS 5.00 5.00 5.00 5.00 5.00 2.50 2.50 58.53%
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 176.01 132.25 89.15 44.40 153.00 119.75 72.04 81.10%
EPS 15.90 7.83 4.30 2.16 4.68 2.30 1.45 391.42%
DPS 4.54 3.18 3.35 3.23 3.12 1.55 1.55 104.31%
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 0.42 0.52 0.89 0.20 0.25 0.42 -6.43%
P/EPS 4.23 7.12 10.74 18.29 6.66 12.82 20.93 -65.46%
EY 23.66 14.05 9.31 5.47 15.02 7.80 4.78 189.59%
DY 6.76 5.71 7.25 8.20 10.00 5.26 5.10 20.60%
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 0.37 0.64 1.09 0.22 0.27 0.41 15.61%
P/EPS 5.60 6.18 13.31 22.48 7.13 14.04 20.08 -57.21%
EY 17.86 16.18 7.52 4.45 14.03 7.12 4.98 133.75%
DY 5.10 6.58 5.85 6.67 9.35 4.81 5.32 -2.76%
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