[PWF] YoY Annualized Quarter 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- 38.49%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 524,590 560,512 507,522 375,470 311,653 374,961 348,716 7.03%
PBT 41,969 43,692 12,568 -7,112 -5,950 17,260 19,145 13.96%
Tax -12,868 -10,606 -2,758 -914 -280 -3,869 -6,253 12.76%
NP 29,101 33,085 9,809 -8,026 -6,230 13,390 12,892 14.51%
-
NP to SH 28,909 33,186 9,748 -7,025 -6,284 14,402 14,757 11.84%
-
Tax Rate 30.66% 24.27% 21.94% - - 22.42% 32.66% -
Total Cost 495,489 527,426 497,713 383,497 317,883 361,570 335,824 6.69%
-
Net Worth 396,506 313,811 321,745 311,845 303,357 314,842 303,445 4.55%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 18,881 13,497 6,579 9,841 - 4,638 3,448 32.72%
Div Payout % 65.31% 40.67% 67.50% 0.00% - 32.21% 23.37% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 396,506 313,811 321,745 311,845 303,357 314,842 303,445 4.55%
NOSH 314,687 223,139 198,983 187,345 173,946 173,946 173,946 10.37%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.55% 5.90% 1.93% -2.14% -2.00% 3.57% 3.70% -
ROE 7.29% 10.58% 3.03% -2.25% -2.07% 4.57% 4.86% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 166.70 276.85 257.12 203.48 180.81 215.56 202.26 -3.16%
EPS 9.19 15.41 4.96 -3.95 -3.64 8.28 8.59 1.13%
DPS 6.00 6.67 3.33 5.33 0.00 2.67 2.00 20.07%
NAPS 1.26 1.55 1.63 1.69 1.76 1.81 1.76 -5.41%
Adjusted Per Share Value based on latest NOSH - 317,655
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 165.14 176.45 159.77 118.20 98.11 118.04 109.78 7.03%
EPS 9.10 10.45 3.07 -2.21 -1.98 4.53 4.65 11.82%
DPS 5.94 4.25 2.07 3.10 0.00 1.46 1.09 32.62%
NAPS 1.2482 0.9879 1.0129 0.9817 0.955 0.9911 0.9553 4.55%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.92 0.875 0.475 0.55 0.45 0.725 0.79 -
P/RPS 0.55 0.32 0.18 0.27 0.25 0.34 0.39 5.89%
P/EPS 10.01 5.34 9.62 -14.45 -12.34 8.76 9.23 1.36%
EY 9.99 18.73 10.40 -6.92 -8.10 11.42 10.83 -1.33%
DY 6.52 7.62 7.02 9.70 0.00 3.68 2.53 17.07%
P/NAPS 0.73 0.56 0.29 0.33 0.26 0.40 0.45 8.38%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 29/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 -
Price 0.885 0.76 0.52 0.575 0.46 0.715 0.74 -
P/RPS 0.53 0.27 0.20 0.28 0.25 0.33 0.37 6.16%
P/EPS 9.63 4.64 10.53 -15.10 -12.62 8.64 8.65 1.80%
EY 10.38 21.57 9.50 -6.62 -7.93 11.58 11.57 -1.79%
DY 6.78 8.77 6.41 9.28 0.00 3.73 2.70 16.56%
P/NAPS 0.70 0.49 0.32 0.34 0.26 0.40 0.42 8.87%

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