[PWF] YoY TTM Result on 30-Jun-2024 [#2]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 3.07%
YoY- 97.76%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 542,833 574,536 436,378 348,528 339,742 350,161 362,008 6.97%
PBT 83,763 26,918 10,536 8,570 -5,873 17,974 19,972 26.96%
Tax -36,370 -2,961 -2,711 -1,187 -2,152 -6,357 -6,840 32.08%
NP 47,393 23,957 7,825 7,383 -8,025 11,617 13,132 23.82%
-
NP to SH 47,303 23,919 8,328 8,053 -7,854 12,514 13,194 23.68%
-
Tax Rate 43.42% 11.00% 25.73% 13.85% - 35.37% 34.25% -
Total Cost 495,440 550,579 428,553 341,145 347,767 338,544 348,876 6.01%
-
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 6,267 10,273 12,315 - 1,739 4,324 2,617 15.65%
Div Payout % 13.25% 42.95% 147.88% - 0.00% 34.56% 19.84% -
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 8.73% 4.17% 1.79% 2.12% -2.36% 3.32% 3.63% -
ROE 12.00% 7.45% 2.57% 2.60% -2.62% 3.97% 4.33% -
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 170.78 270.09 221.08 196.68 197.11 201.30 210.08 -3.38%
EPS 14.88 11.24 4.22 4.54 -4.56 7.19 7.66 11.69%
DPS 1.97 4.83 6.24 0.00 1.00 2.50 1.52 4.41%
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 - 317,862
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 170.89 180.87 137.37 109.72 106.95 110.23 113.96 6.97%
EPS 14.89 7.53 2.62 2.54 -2.47 3.94 4.15 23.70%
DPS 1.97 3.23 3.88 0.00 0.55 1.36 0.82 15.71%
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 0.50 0.26 0.22 0.30 0.26 0.36 0.42 2.94%
P/EPS 5.75 6.14 11.61 12.87 -11.19 10.08 11.49 -10.88%
EY 17.41 16.30 8.61 7.77 -8.93 9.92 8.70 12.24%
DY 2.31 7.00 12.73 0.00 1.96 3.45 1.73 4.93%
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 0.52 0.32 0.21 0.28 0.24 0.38 0.40 4.46%
P/EPS 5.91 7.60 11.14 12.10 -10.53 10.56 10.97 -9.78%
EY 16.91 13.15 8.98 8.26 -9.49 9.47 9.12 10.82%
DY 2.24 5.65 13.28 0.00 2.08 3.29 1.81 3.61%
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