[PWF] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 89.58%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 380,642 281,603 233,740 281,221 261,537 261,944 248,850 7.33%
PBT 9,426 -5,334 -4,463 12,945 14,359 23,609 16,177 -8.60%
Tax -2,069 -686 -210 -2,902 -4,690 -7,184 -5,093 -13.93%
NP 7,357 -6,020 -4,673 10,043 9,669 16,425 11,084 -6.59%
-
NP to SH 7,311 -5,269 -4,713 10,802 11,068 17,080 11,084 -6.69%
-
Tax Rate 21.95% - - 22.42% 32.66% 30.43% 31.48% -
Total Cost 373,285 287,623 238,413 271,178 251,868 245,519 237,766 7.80%
-
Net Worth 321,745 311,845 303,357 314,842 303,445 243,300 228,958 5.83%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 4,934 7,380 - 3,478 2,586 32 5,306 -1.20%
Div Payout % 67.50% 0.00% - 32.21% 23.37% 0.19% 47.88% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 321,745 311,845 303,357 314,842 303,445 243,300 228,958 5.83%
NOSH 198,983 187,345 173,946 173,946 173,946 163,288 151,627 4.63%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.93% -2.14% -2.00% 3.57% 3.70% 6.27% 4.45% -
ROE 2.27% -1.69% -1.55% 3.43% 3.65% 7.02% 4.84% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 192.84 152.61 135.61 161.67 151.69 160.42 164.12 2.72%
EPS 3.72 -2.96 -2.73 6.21 6.44 10.46 7.31 -10.64%
DPS 2.50 4.00 0.00 2.00 1.50 0.02 3.50 -5.45%
NAPS 1.63 1.69 1.76 1.81 1.76 1.49 1.51 1.28%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 119.75 88.59 73.54 88.47 82.28 82.41 78.29 7.33%
EPS 2.30 -1.66 -1.48 3.40 3.48 5.37 3.49 -6.71%
DPS 1.55 2.32 0.00 1.09 0.81 0.01 1.67 -1.23%
NAPS 1.0122 0.9811 0.9544 0.9905 0.9546 0.7654 0.7203 5.83%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.475 0.55 0.45 0.725 0.79 1.10 0.74 -
P/RPS 0.25 0.36 0.33 0.45 0.52 0.69 0.45 -9.32%
P/EPS 12.82 -19.26 -16.46 11.67 12.31 10.52 10.12 4.01%
EY 7.80 -5.19 -6.08 8.57 8.13 9.51 9.88 -3.86%
DY 5.26 7.27 0.00 2.76 1.90 0.02 4.73 1.78%
P/NAPS 0.29 0.33 0.26 0.40 0.45 0.74 0.49 -8.36%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.52 0.575 0.46 0.715 0.74 1.03 0.76 -
P/RPS 0.27 0.38 0.34 0.44 0.49 0.64 0.46 -8.49%
P/EPS 14.04 -20.14 -16.82 11.51 11.53 9.85 10.40 5.12%
EY 7.12 -4.97 -5.94 8.69 8.68 10.16 9.62 -4.88%
DY 4.81 6.96 0.00 2.80 2.03 0.02 4.61 0.71%
P/NAPS 0.32 0.34 0.26 0.40 0.42 0.69 0.50 -7.16%

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