[PWF] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -9.6%
YoY- -252.88%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 566,748 457,956 372,304 307,196 350,660 353,682 337,186 9.03%
PBT 34,910 12,536 -3,466 -17,184 11,086 19,370 30,510 2.26%
Tax -7,668 -3,404 -1,776 -44 -500 -6,072 -9,152 -2.90%
NP 27,242 9,132 -5,242 -17,228 10,586 13,298 21,358 4.13%
-
NP to SH 27,338 9,240 -4,150 -17,422 11,396 15,092 22,058 3.63%
-
Tax Rate 21.97% 27.15% - - 4.51% 31.35% 30.00% -
Total Cost 539,506 448,824 377,546 324,424 340,074 340,384 315,828 9.33%
-
Net Worth 321,207 323,714 310,103 299,909 314,842 305,008 240,187 4.96%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 21,272 9,869 - - 3,478 5,169 65 162.39%
Div Payout % 77.81% 106.81% - - 30.53% 34.25% 0.30% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 321,207 323,714 310,103 299,909 314,842 305,008 240,187 4.96%
NOSH 223,139 198,971 180,944 173,946 173,946 173,515 163,392 5.32%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.81% 1.99% -1.41% -5.61% 3.02% 3.76% 6.33% -
ROE 8.51% 2.85% -1.34% -5.81% 3.62% 4.95% 9.18% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 266.43 232.01 210.10 178.23 201.59 205.25 206.37 4.34%
EPS 12.92 4.72 -2.38 -10.10 6.56 9.12 13.50 -0.72%
DPS 10.00 5.00 0.00 0.00 2.00 3.00 0.04 150.88%
NAPS 1.51 1.64 1.75 1.74 1.81 1.77 1.47 0.44%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 178.30 144.07 117.13 96.64 110.32 111.27 106.08 9.03%
EPS 8.60 2.91 -1.31 -5.48 3.59 4.75 6.94 3.63%
DPS 6.69 3.10 0.00 0.00 1.09 1.63 0.02 163.35%
NAPS 1.0105 1.0184 0.9756 0.9435 0.9905 0.9596 0.7556 4.96%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.69 0.49 0.585 0.51 0.725 0.88 1.05 -
P/RPS 0.26 0.21 0.28 0.29 0.36 0.43 0.51 -10.61%
P/EPS 5.37 10.47 -24.98 -5.05 11.07 10.05 7.78 -5.98%
EY 18.63 9.55 -4.00 -19.82 9.04 9.95 12.86 6.36%
DY 14.49 10.20 0.00 0.00 2.76 3.41 0.04 166.87%
P/NAPS 0.46 0.30 0.33 0.29 0.40 0.50 0.71 -6.97%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.855 0.47 0.55 0.48 0.76 0.84 1.12 -
P/RPS 0.32 0.20 0.26 0.27 0.38 0.41 0.54 -8.34%
P/EPS 6.65 10.04 -23.48 -4.75 11.60 9.59 8.30 -3.62%
EY 15.03 9.96 -4.26 -21.06 8.62 10.43 12.05 3.74%
DY 11.70 10.64 0.00 0.00 2.63 3.57 0.04 157.53%
P/NAPS 0.57 0.29 0.31 0.28 0.42 0.47 0.76 -4.67%

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