[PWF] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 55.74%
YoY- 239.85%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 559,468 559,882 574,536 549,053 520,140 492,591 436,378 17.96%
PBT 84,301 39,074 26,918 23,283 15,731 17,295 10,536 298.52%
Tax -33,854 -6,715 -2,961 -3,153 -829 -3,280 -2,711 435.78%
NP 50,447 32,359 23,957 20,130 14,902 14,015 7,825 245.21%
-
NP to SH 50,535 32,449 23,919 20,120 14,870 14,213 8,328 231.59%
-
Tax Rate 40.16% 17.19% 11.00% 13.54% 5.27% 18.97% 25.73% -
Total Cost 509,021 527,523 550,579 528,923 505,238 478,576 428,553 12.12%
-
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 10,273 10,273 10,273 15,207 4,934 4,934 12,315 -11.35%
Div Payout % 20.33% 31.66% 42.95% 75.59% 33.19% 34.72% 147.88% -
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% 5.78% 4.17% 3.67% 2.86% 2.85% 1.79% -
ROE 14.00% 10.34% 7.45% 6.08% 4.61% 4.42% 2.57% -
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 193.81 276.54 270.09 267.23 262.62 249.55 221.08 -8.38%
EPS 17.51 16.03 11.24 9.79 7.51 7.20 4.22 157.54%
DPS 3.56 5.07 4.83 7.40 2.50 2.50 6.24 -31.14%
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 - 297,599
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 176.01 176.14 180.75 172.73 163.64 154.97 137.29 17.96%
EPS 15.90 10.21 7.52 6.33 4.68 4.47 2.62 231.61%
DPS 3.23 3.23 3.23 4.78 1.55 1.55 3.87 -11.32%
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 0.32 0.26 0.23 0.19 0.19 0.22 43.81%
P/EPS 4.23 5.46 6.14 6.23 6.66 6.60 11.61 -48.89%
EY 23.66 18.32 16.30 16.05 15.02 15.16 8.61 95.82%
DY 4.81 5.80 7.00 12.13 5.00 5.26 12.73 -47.64%
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 0.74 0.535 0.52 0.47 -
P/RPS 0.51 0.27 0.32 0.28 0.20 0.21 0.21 80.38%
P/EPS 5.60 4.74 7.60 7.56 7.13 7.22 11.14 -36.69%
EY 17.86 21.09 13.15 13.23 14.03 13.85 8.98 57.95%
DY 3.63 6.68 5.65 10.00 4.67 4.81 13.28 -57.78%
P/NAPS 0.78 0.49 0.57 0.46 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