[PWF] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 0.05%
YoY- 45.85%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF'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 532,527 542,833 547,377 559,468 559,882 574,536 549,053 -2.01%
PBT 83,009 83,763 79,469 84,301 39,074 26,918 23,283 132.83%
Tax -35,550 -36,370 -33,551 -33,854 -6,715 -2,961 -3,153 400.60%
NP 47,459 47,393 45,918 50,447 32,359 23,957 20,130 76.86%
-
NP to SH 47,327 47,303 45,892 50,535 32,449 23,919 20,120 76.59%
-
Tax Rate 42.83% 43.42% 42.22% 40.16% 17.19% 11.00% 13.54% -
Total Cost 485,068 495,440 501,459 509,021 527,523 550,579 528,923 -5.59%
-
Net Worth 400,245 394,142 376,866 360,842 313,811 321,207 330,792 13.50%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 6,267 6,267 3,089 10,273 10,273 10,273 15,207 -44.53%
Div Payout % 13.24% 13.25% 6.73% 20.33% 31.66% 42.95% 75.59% -
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 400,245 394,142 376,866 360,842 313,811 321,207 330,792 13.50%
NOSH 317,655 317,862 317,862 297,599 223,139 223,139 207,957 32.53%
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 8.91% 8.73% 8.39% 9.02% 5.78% 4.17% 3.67% -
ROE 11.82% 12.00% 12.18% 14.00% 10.34% 7.45% 6.08% -
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 167.64 170.78 177.20 193.81 276.54 270.09 267.23 -26.65%
EPS 14.90 14.88 14.86 17.51 16.03 11.24 9.79 32.21%
DPS 1.97 1.97 1.00 3.56 5.07 4.83 7.40 -58.51%
NAPS 1.26 1.24 1.22 1.25 1.55 1.51 1.61 -15.03%
Adjusted Per Share Value based on latest NOSH - 317,655
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 167.64 170.89 172.32 176.12 176.25 180.87 172.85 -2.01%
EPS 14.90 14.89 14.45 15.91 10.22 7.53 6.33 76.67%
DPS 1.97 1.97 0.97 3.23 3.23 3.23 4.79 -44.60%
NAPS 1.26 1.2408 1.1864 1.136 0.9879 1.0112 1.0414 13.50%
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 0.92 0.855 0.865 0.74 0.875 0.69 0.61 -
P/RPS 0.55 0.50 0.49 0.38 0.32 0.26 0.23 78.53%
P/EPS 6.17 5.75 5.82 4.23 5.46 6.14 6.23 -0.64%
EY 16.19 17.41 17.17 23.66 18.32 16.30 16.05 0.57%
DY 2.14 2.31 1.16 4.81 5.80 7.00 12.13 -68.44%
P/NAPS 0.73 0.69 0.71 0.59 0.56 0.46 0.38 54.35%
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 29/11/24 29/08/24 30/05/24 29/02/24 29/11/23 30/08/23 31/05/23 -
Price 0.885 0.88 0.865 0.98 0.76 0.855 0.74 -
P/RPS 0.53 0.52 0.49 0.51 0.27 0.32 0.28 52.84%
P/EPS 5.94 5.91 5.82 5.60 4.74 7.60 7.56 -14.81%
EY 16.83 16.91 17.17 17.86 21.09 13.15 13.23 17.35%
DY 2.23 2.24 1.16 3.63 6.68 5.65 10.00 -63.12%
P/NAPS 0.70 0.71 0.71 0.78 0.49 0.57 0.46 32.19%

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