[PWF] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 136.02%
YoY- -23.64%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 533,478 566,748 457,956 372,304 307,196 350,660 353,682 7.08%
PBT 33,834 34,910 12,536 -3,466 -17,184 11,086 19,370 9.73%
Tax -12,700 -7,668 -3,404 -1,776 -44 -500 -6,072 13.07%
NP 21,134 27,242 9,132 -5,242 -17,228 10,586 13,298 8.01%
-
NP to SH 20,874 27,338 9,240 -4,150 -17,422 11,396 15,092 5.54%
-
Tax Rate 37.54% 21.97% 27.15% - - 4.51% 31.35% -
Total Cost 512,344 539,506 448,824 377,546 324,424 340,074 340,384 7.04%
-
Net Worth 394,142 321,207 323,714 310,103 299,909 314,842 305,008 4.36%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 12,714 21,272 9,869 - - 3,478 5,169 16.16%
Div Payout % 60.91% 77.81% 106.81% - - 30.53% 34.25% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 394,142 321,207 323,714 310,103 299,909 314,842 305,008 4.36%
NOSH 317,862 223,139 198,971 180,944 173,946 173,946 173,515 10.60%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.96% 4.81% 1.99% -1.41% -5.61% 3.02% 3.76% -
ROE 5.30% 8.51% 2.85% -1.34% -5.81% 3.62% 4.95% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 167.84 266.43 232.01 210.10 178.23 201.59 205.25 -3.29%
EPS 6.66 12.92 4.72 -2.38 -10.10 6.56 9.12 -5.09%
DPS 4.00 10.00 5.00 0.00 0.00 2.00 3.00 4.90%
NAPS 1.24 1.51 1.64 1.75 1.74 1.81 1.77 -5.75%
Adjusted Per Share Value based on latest NOSH - 317,862
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 167.83 178.30 144.07 117.13 96.64 110.32 111.27 7.08%
EPS 6.57 8.60 2.91 -1.31 -5.48 3.59 4.75 5.54%
DPS 4.00 6.69 3.10 0.00 0.00 1.09 1.63 16.12%
NAPS 1.24 1.0105 1.0184 0.9756 0.9435 0.9905 0.9596 4.36%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.855 0.69 0.49 0.585 0.51 0.725 0.88 -
P/RPS 0.51 0.26 0.21 0.28 0.29 0.36 0.43 2.88%
P/EPS 13.02 5.37 10.47 -24.98 -5.05 11.07 10.05 4.40%
EY 7.68 18.63 9.55 -4.00 -19.82 9.04 9.95 -4.22%
DY 4.68 14.49 10.20 0.00 0.00 2.76 3.41 5.41%
P/NAPS 0.69 0.46 0.30 0.33 0.29 0.40 0.50 5.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 -
Price 0.88 0.855 0.47 0.55 0.48 0.76 0.84 -
P/RPS 0.52 0.32 0.20 0.26 0.27 0.38 0.41 4.03%
P/EPS 13.40 6.65 10.04 -23.48 -4.75 11.60 9.59 5.72%
EY 7.46 15.03 9.96 -4.26 -21.06 8.62 10.43 -5.42%
DY 4.55 11.70 10.64 0.00 0.00 2.63 3.57 4.12%
P/NAPS 0.71 0.57 0.29 0.31 0.28 0.42 0.47 7.11%

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