[PWF] YoY 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- 36.7%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
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 126,704 137,010 151,664 95,451 80,142 105,891 84,696 6.93%
PBT 14,560 15,314 3,158 -3,601 4,129 7,402 4,674 20.82%
Tax -3,301 -4,121 -367 202 -188 -2,652 -1,654 12.19%
NP 11,259 11,193 2,791 -3,399 3,941 4,750 3,020 24.49%
-
NP to SH 11,245 11,221 2,691 -3,194 3,998 5,104 3,522 21.32%
-
Tax Rate 22.67% 26.91% 11.62% - 4.55% 35.83% 35.39% -
Total Cost 115,445 125,817 148,873 98,850 76,201 101,141 81,676 5.93%
-
Net Worth 400,245 313,811 321,745 311,845 303,357 314,842 303,445 4.71%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 7,380 - 1,739 - -
Div Payout % - - - 0.00% - 34.08% - -
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 400,245 313,811 321,745 311,845 303,357 314,842 303,445 4.71%
NOSH 317,655 223,139 198,983 187,345 173,946 173,946 173,946 10.54%
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 8.89% 8.17% 1.84% -3.56% 4.92% 4.49% 3.57% -
ROE 2.81% 3.58% 0.84% -1.02% 1.32% 1.62% 1.16% -
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 39.89 67.67 76.83 51.73 46.50 60.88 49.12 -3.40%
EPS 3.54 5.54 1.36 -1.73 2.32 2.93 2.04 9.61%
DPS 0.00 0.00 0.00 4.00 0.00 1.00 0.00 -
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 39.89 43.13 47.74 30.05 25.23 33.34 26.66 6.94%
EPS 3.54 3.53 0.85 -1.01 1.26 1.61 1.11 21.30%
DPS 0.00 0.00 0.00 2.32 0.00 0.55 0.00 -
NAPS 1.26 0.9879 1.0129 0.9817 0.955 0.9911 0.9553 4.71%
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 2.31 1.29 0.62 1.06 0.97 1.19 1.61 6.19%
P/EPS 25.99 15.79 34.84 -31.77 19.40 24.71 38.67 -6.40%
EY 3.85 6.33 2.87 -3.15 5.15 4.05 2.59 6.82%
DY 0.00 0.00 0.00 7.27 0.00 1.38 0.00 -
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 2.22 1.12 0.68 1.11 0.99 1.17 1.51 6.62%
P/EPS 25.00 13.71 38.14 -33.22 19.83 24.37 36.23 -5.99%
EY 4.00 7.29 2.62 -3.01 5.04 4.10 2.76 6.37%
DY 0.00 0.00 0.00 6.96 0.00 1.40 0.00 -
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