[PWF] YoY TTM 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- -8.07%
YoY- 202.53%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 574,536 436,378 348,528 339,742 350,161 362,008 336,319 9.33%
PBT 26,918 10,536 8,570 -5,873 17,974 19,972 25,067 1.19%
Tax -2,961 -2,711 -1,187 -2,152 -6,357 -6,840 -8,777 -16.55%
NP 23,957 7,825 7,383 -8,025 11,617 13,132 16,290 6.63%
-
NP to SH 23,919 8,328 8,053 -7,854 12,514 13,194 16,640 6.23%
-
Tax Rate 11.00% 25.73% 13.85% - 35.37% 34.25% 35.01% -
Total Cost 550,579 428,553 341,145 347,767 338,544 348,876 320,029 9.45%
-
Net Worth 321,207 323,714 310,103 299,909 314,842 305,008 239,154 5.03%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 10,273 12,315 - 1,739 4,324 2,617 6,310 8.45%
Div Payout % 42.95% 147.88% - 0.00% 34.56% 19.84% 37.92% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 321,207 323,714 310,103 299,909 314,842 305,008 239,154 5.03%
NOSH 223,139 198,971 180,944 173,946 173,946 173,515 162,690 5.40%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.17% 1.79% 2.12% -2.36% 3.32% 3.63% 4.84% -
ROE 7.45% 2.57% 2.60% -2.62% 3.97% 4.33% 6.96% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 270.09 221.08 196.68 197.11 201.30 210.08 206.72 4.55%
EPS 11.24 4.22 4.54 -4.56 7.19 7.66 10.23 1.58%
DPS 4.83 6.24 0.00 1.00 2.50 1.52 3.88 3.71%
NAPS 1.51 1.64 1.75 1.74 1.81 1.77 1.47 0.44%
Adjusted Per Share Value based on latest NOSH - 180,944
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 180.75 137.29 109.65 106.88 110.16 113.89 105.81 9.33%
EPS 7.52 2.62 2.53 -2.47 3.94 4.15 5.23 6.23%
DPS 3.23 3.87 0.00 0.55 1.36 0.82 1.99 8.40%
NAPS 1.0105 1.0184 0.9756 0.9435 0.9905 0.9596 0.7524 5.03%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.69 0.49 0.585 0.51 0.725 0.88 1.05 -
P/RPS 0.26 0.22 0.30 0.26 0.36 0.42 0.51 -10.61%
P/EPS 6.14 11.61 12.87 -11.19 10.08 11.49 10.27 -8.21%
EY 16.30 8.61 7.77 -8.93 9.92 8.70 9.74 8.95%
DY 7.00 12.73 0.00 1.96 3.45 1.73 3.69 11.25%
P/NAPS 0.46 0.30 0.33 0.29 0.40 0.50 0.71 -6.97%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.855 0.47 0.55 0.48 0.76 0.84 1.12 -
P/RPS 0.32 0.21 0.28 0.24 0.38 0.40 0.54 -8.34%
P/EPS 7.60 11.14 12.10 -10.53 10.56 10.97 10.95 -5.90%
EY 13.15 8.98 8.26 -9.49 9.47 9.12 9.13 6.26%
DY 5.65 13.28 0.00 2.08 3.29 1.81 3.46 8.51%
P/NAPS 0.57 0.29 0.31 0.28 0.42 0.47 0.76 -4.67%

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