[PWF] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 58.25%
YoY- 238.75%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 393,443 420,384 380,642 281,603 233,740 281,221 261,537 7.03%
PBT 31,477 32,769 9,426 -5,334 -4,463 12,945 14,359 13.96%
Tax -9,651 -7,955 -2,069 -686 -210 -2,902 -4,690 12.76%
NP 21,826 24,814 7,357 -6,020 -4,673 10,043 9,669 14.51%
-
NP to SH 21,682 24,890 7,311 -5,269 -4,713 10,802 11,068 11.84%
-
Tax Rate 30.66% 24.28% 21.95% - - 22.42% 32.66% -
Total Cost 371,617 395,570 373,285 287,623 238,413 271,178 251,868 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 14,160 10,122 4,934 7,380 - 3,478 2,586 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 5.47% 7.93% 2.27% -1.69% -1.55% 3.43% 3.65% -
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 125.03 207.64 192.84 152.61 135.61 161.67 151.69 -3.16%
EPS 6.89 11.56 3.72 -2.96 -2.73 6.21 6.44 1.13%
DPS 4.50 5.00 2.50 4.00 0.00 2.00 1.50 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 - 198,983
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 123.86 132.34 119.83 88.65 73.58 88.53 82.33 7.03%
EPS 6.83 7.84 2.30 -1.66 -1.48 3.40 3.48 11.88%
DPS 4.46 3.19 1.55 2.32 0.00 1.10 0.81 32.85%
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 0.74 0.42 0.25 0.36 0.33 0.45 0.52 6.05%
P/EPS 13.35 7.12 12.82 -19.26 -16.46 11.67 12.31 1.35%
EY 7.49 14.05 7.80 -5.19 -6.08 8.57 8.13 -1.35%
DY 4.89 5.71 5.26 7.27 0.00 2.76 1.90 17.04%
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 0.71 0.37 0.27 0.38 0.34 0.44 0.49 6.37%
P/EPS 12.84 6.18 14.04 -20.14 -16.82 11.51 11.53 1.80%
EY 7.79 16.18 7.12 -4.97 -5.94 8.69 8.68 -1.78%
DY 5.08 6.58 4.81 6.96 0.00 2.80 2.03 16.50%
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