[PWF] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -161.61%
YoY- 76.18%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 266,739 283,374 228,978 186,152 153,598 175,330 176,841 7.08%
PBT 16,917 17,455 6,268 -1,733 -8,592 5,543 9,685 9.73%
Tax -6,350 -3,834 -1,702 -888 -22 -250 -3,036 13.07%
NP 10,567 13,621 4,566 -2,621 -8,614 5,293 6,649 8.01%
-
NP to SH 10,437 13,669 4,620 -2,075 -8,711 5,698 7,546 5.54%
-
Tax Rate 37.54% 21.97% 27.15% - - 4.51% 31.35% -
Total Cost 256,172 269,753 224,412 188,773 162,212 170,037 170,192 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 6,357 10,636 4,934 - - 1,739 2,584 16.17%
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 2.65% 4.26% 1.43% -0.67% -2.90% 1.81% 2.47% -
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 83.92 133.21 116.00 105.05 89.11 100.80 102.62 -3.29%
EPS 3.33 6.46 2.36 -1.19 -5.05 3.28 4.56 -5.09%
DPS 2.00 5.00 2.50 0.00 0.00 1.00 1.50 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 - 180,944
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 83.97 89.21 72.08 58.60 48.35 55.20 55.67 7.08%
EPS 3.29 4.30 1.45 -0.65 -2.74 1.79 2.38 5.53%
DPS 2.00 3.35 1.55 0.00 0.00 0.55 0.81 16.24%
NAPS 1.2408 1.0112 1.0191 0.9762 0.9441 0.9911 0.9602 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 1.02 0.52 0.42 0.56 0.57 0.72 0.86 2.88%
P/EPS 26.04 10.74 20.93 -49.96 -10.09 22.13 20.10 4.40%
EY 3.84 9.31 4.78 -2.00 -9.91 4.52 4.98 -4.23%
DY 2.34 7.25 5.10 0.00 0.00 1.38 1.70 5.46%
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 1.05 0.64 0.41 0.52 0.54 0.75 0.82 4.20%
P/EPS 26.80 13.31 20.08 -46.97 -9.50 23.20 19.18 5.72%
EY 3.73 7.52 4.98 -2.13 -10.53 4.31 5.21 -5.41%
DY 2.27 5.85 5.32 0.00 0.00 1.32 1.79 4.03%
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