[PWRWELL] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[PWRWELL] POWERWELL HOLDINGS BERHAD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 97.09%
YoY- 257.87%
Quarter Report
Latest QR
Upcoming QR
PWRWELL's Result
PWRWELL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 134,912 146,508 154,765 190,562 168,105 160,112 159,085 -10.37%
PBT 25,767 25,954 26,329 21,251 10,832 9,267 8,504 108.96%
Tax -6,113 -6,319 -6,620 -5,204 -2,690 -2,389 -1,689 135.17%
NP 19,654 19,635 19,709 16,047 8,142 6,878 6,815 102.21%
-
NP to SH 19,654 19,635 19,709 16,047 8,142 6,878 6,815 102.21%
-
Tax Rate 23.72% 24.35% 25.14% 24.49% 24.83% 25.78% 19.86% -
Total Cost 115,258 126,873 135,056 174,515 159,963 153,234 152,270 -16.90%
-
Net Worth 81,400 87,082 87,082 87,082 75,471 75,471 75,471 5.15%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 13,933 13,933 17,416 11,611 3,483 3,483 - -
Div Payout % 70.89% 70.96% 88.37% 72.36% 42.78% 50.64% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 81,400 87,082 87,082 87,082 75,471 75,471 75,471 5.15%
NOSH 581,428 580,552 580,552 580,552 580,552 580,552 580,552 0.10%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 14.57% 13.40% 12.73% 8.42% 4.84% 4.30% 4.28% -
ROE 24.14% 22.55% 22.63% 18.43% 10.79% 9.11% 9.03% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 23.20 25.24 26.66 32.82 28.96 27.58 27.40 -10.47%
EPS 3.38 3.38 3.39 2.76 1.40 1.18 1.17 102.44%
DPS 2.40 2.40 3.00 2.00 0.60 0.60 0.00 -
NAPS 0.14 0.15 0.15 0.15 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 580,552
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 23.20 25.20 26.62 32.77 28.91 27.54 27.36 -10.38%
EPS 3.38 3.38 3.39 2.76 1.40 1.18 1.17 102.44%
DPS 2.40 2.40 3.00 2.00 0.60 0.60 0.00 -
NAPS 0.14 0.1498 0.1498 0.1498 0.1298 0.1298 0.1298 5.15%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.40 0.48 0.41 0.235 0.25 0.20 0.19 -
P/RPS 1.72 1.90 1.54 0.72 0.86 0.73 0.69 83.53%
P/EPS 11.83 14.19 12.08 8.50 17.83 16.88 16.19 -18.82%
EY 8.45 7.05 8.28 11.76 5.61 5.92 6.18 23.12%
DY 6.00 5.00 7.32 8.51 2.40 3.00 0.00 -
P/NAPS 2.86 3.20 2.73 1.57 1.92 1.54 1.46 56.36%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 30/05/24 22/02/24 21/11/23 29/08/23 31/05/23 -
Price 0.37 0.42 0.465 0.27 0.24 0.25 0.18 -
P/RPS 1.59 1.66 1.74 0.82 0.83 0.91 0.66 79.42%
P/EPS 10.95 12.42 13.70 9.77 17.11 21.10 15.33 -20.04%
EY 9.14 8.05 7.30 10.24 5.84 4.74 6.52 25.17%
DY 6.49 5.71 6.45 7.41 2.50 2.40 0.00 -
P/NAPS 2.64 2.80 3.10 1.80 1.85 1.92 1.38 53.92%

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