[PWF] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -54.49%
YoY- -54.36%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 486,324 393,552 315,974 361,474 351,672 353,760 326,444 6.86%
PBT 15,731 2,535 1,711 8,262 22,116 25,542 19,834 -3.78%
Tax -829 -1,897 -321 -2,380 -9,143 -8,950 -6,922 -29.78%
NP 14,902 638 1,390 5,882 12,973 16,592 12,912 2.41%
-
NP to SH 14,870 1,633 1,418 6,555 14,362 16,592 12,912 2.37%
-
Tax Rate 5.27% 74.83% 18.76% 28.81% 41.34% 35.04% 34.90% -
Total Cost 471,422 392,914 314,584 355,592 338,699 337,168 313,532 7.03%
-
Net Worth 322,832 303,271 311,975 309,624 303,357 296,568 219,029 6.67%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 9,902 7,178 - 3,478 7,756 3,370 5,360 10.76%
Div Payout % 66.60% 439.56% - 53.07% 54.01% 20.31% 41.52% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 322,832 303,271 311,975 309,624 303,357 296,568 219,029 6.67%
NOSH 202,797 187,345 173,946 173,946 173,946 170,932 153,167 4.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.06% 0.16% 0.44% 1.63% 3.69% 4.69% 3.96% -
ROE 4.61% 0.54% 0.45% 2.12% 4.73% 5.59% 5.90% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 245.55 219.31 183.32 207.81 204.03 209.94 213.13 2.38%
EPS 7.55 0.91 0.82 3.77 8.34 10.81 8.43 -1.81%
DPS 5.00 4.00 0.00 2.00 4.50 2.00 3.50 6.12%
NAPS 1.63 1.69 1.81 1.78 1.76 1.76 1.43 2.20%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 153.00 123.81 99.41 113.72 110.64 111.29 102.70 6.86%
EPS 4.68 0.51 0.45 2.06 4.52 5.22 4.06 2.39%
DPS 3.12 2.26 0.00 1.09 2.44 1.06 1.69 10.75%
NAPS 1.0156 0.9541 0.9815 0.9741 0.9544 0.933 0.6891 6.67%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.50 0.495 0.57 0.705 0.745 1.01 0.725 -
P/RPS 0.20 0.23 0.31 0.34 0.37 0.48 0.34 -8.46%
P/EPS 6.66 54.40 69.29 18.71 8.94 10.26 8.60 -4.16%
EY 15.02 1.84 1.44 5.35 11.18 9.75 11.63 4.35%
DY 10.00 8.08 0.00 2.84 6.04 1.98 4.83 12.88%
P/NAPS 0.31 0.29 0.31 0.40 0.42 0.57 0.51 -7.95%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.535 0.49 0.65 0.695 0.845 1.03 0.875 -
P/RPS 0.22 0.22 0.35 0.33 0.41 0.49 0.41 -9.85%
P/EPS 7.13 53.85 79.01 18.44 10.14 10.46 10.38 -6.06%
EY 14.03 1.86 1.27 5.42 9.86 9.56 9.63 6.46%
DY 9.35 8.16 0.00 2.88 5.33 1.94 4.00 15.19%
P/NAPS 0.33 0.29 0.36 0.39 0.48 0.59 0.61 -9.72%

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