[PWF] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 70.67%
YoY- 1550.75%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 574,536 549,053 520,140 492,591 436,378 415,363 393,552 28.77%
PBT 26,918 23,283 15,731 17,295 10,536 -589 2,535 385.20%
Tax -2,961 -3,153 -829 -3,280 -2,711 -344 -1,897 34.66%
NP 23,957 20,130 14,902 14,015 7,825 -933 638 1028.82%
-
NP to SH 23,919 20,120 14,870 14,213 8,328 -132 1,632 501.84%
-
Tax Rate 11.00% 13.54% 5.27% 18.97% 25.73% - 74.83% -
Total Cost 550,579 528,923 505,238 478,576 428,553 416,296 392,914 25.29%
-
Net Worth 321,207 330,792 322,832 321,745 323,714 317,740 313,936 1.54%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 10,273 15,207 4,934 4,934 12,315 7,380 7,380 24.74%
Div Payout % 42.95% 75.59% 33.19% 34.72% 147.88% 0.00% 452.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 321,207 330,792 322,832 321,745 323,714 317,740 313,936 1.54%
NOSH 223,139 207,957 202,797 198,983 198,971 198,971 187,345 12.39%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.17% 3.67% 2.86% 2.85% 1.79% -0.22% 0.16% -
ROE 7.45% 6.08% 4.61% 4.42% 2.57% -0.04% 0.52% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 270.09 267.23 262.62 249.55 221.08 213.08 211.86 17.62%
EPS 11.24 9.79 7.51 7.20 4.22 -0.07 0.88 448.96%
DPS 4.83 7.40 2.50 2.50 6.24 3.79 3.97 14.00%
NAPS 1.51 1.61 1.63 1.63 1.64 1.63 1.69 -7.25%
Adjusted Per Share Value based on latest NOSH - 198,983
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 180.75 172.73 163.64 154.97 137.29 130.67 123.81 28.78%
EPS 7.52 6.33 4.68 4.47 2.62 -0.04 0.51 504.28%
DPS 3.23 4.78 1.55 1.55 3.87 2.32 2.32 24.75%
NAPS 1.0105 1.0407 1.0156 1.0122 1.0184 0.9996 0.9876 1.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.69 0.61 0.50 0.475 0.49 0.495 0.495 -
P/RPS 0.26 0.23 0.19 0.19 0.22 0.23 0.23 8.54%
P/EPS 6.14 6.23 6.66 6.60 11.61 -731.00 56.34 -77.27%
EY 16.30 16.05 15.02 15.16 8.61 -0.14 1.77 341.13%
DY 7.00 12.13 5.00 5.26 12.73 7.65 8.03 -8.76%
P/NAPS 0.46 0.38 0.31 0.29 0.30 0.30 0.29 36.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.855 0.74 0.535 0.52 0.47 0.55 0.49 -
P/RPS 0.32 0.28 0.20 0.21 0.21 0.26 0.23 24.70%
P/EPS 7.60 7.56 7.13 7.22 11.14 -812.22 55.77 -73.61%
EY 13.15 13.23 14.03 13.85 8.98 -0.12 1.79 279.28%
DY 5.65 10.00 4.67 4.81 13.28 6.88 8.11 -21.46%
P/NAPS 0.57 0.46 0.33 0.32 0.29 0.34 0.29 57.10%

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