[PWF] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 115.83%
YoY- -78.37%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 559,468 520,140 393,552 315,974 361,474 351,672 353,760 7.93%
PBT 84,301 15,731 2,535 1,711 8,262 22,116 25,542 22.00%
Tax -33,854 -829 -1,897 -321 -2,380 -8,573 -8,950 24.81%
NP 50,447 14,902 638 1,390 5,882 13,543 16,592 20.35%
-
NP to SH 50,535 14,870 1,632 1,418 6,555 13,792 17,247 19.61%
-
Tax Rate 40.16% 5.27% 74.83% 18.76% 28.81% 38.76% 35.04% -
Total Cost 509,021 505,238 392,914 314,584 355,592 338,129 337,168 7.10%
-
Net Worth 360,842 322,832 313,936 311,975 309,624 303,357 296,568 3.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,273 4,934 7,380 - 3,478 5,170 65 132.43%
Div Payout % 20.33% 33.19% 452.26% - 53.07% 37.49% 0.38% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 360,842 322,832 313,936 311,975 309,624 303,357 296,568 3.32%
NOSH 297,599 202,797 187,345 173,946 173,946 173,946 170,932 9.67%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.02% 2.86% 0.16% 0.44% 1.63% 3.85% 4.69% -
ROE 14.00% 4.61% 0.52% 0.45% 2.12% 4.55% 5.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 193.81 262.62 211.86 183.32 207.81 204.03 209.94 -1.32%
EPS 17.51 7.51 0.88 0.82 3.77 8.00 10.24 9.34%
DPS 3.56 2.50 3.97 0.00 2.00 3.00 0.04 111.22%
NAPS 1.25 1.63 1.69 1.81 1.78 1.76 1.76 -5.54%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 176.01 163.64 123.81 99.41 113.72 110.64 111.29 7.93%
EPS 15.90 4.68 0.51 0.45 2.06 4.34 5.43 19.59%
DPS 3.23 1.55 2.32 0.00 1.09 1.63 0.02 133.27%
NAPS 1.1352 1.0156 0.9876 0.9815 0.9741 0.9544 0.933 3.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.74 0.50 0.495 0.57 0.705 0.745 1.01 -
P/RPS 0.38 0.19 0.23 0.31 0.34 0.37 0.48 -3.81%
P/EPS 4.23 6.66 56.34 69.29 18.71 9.31 9.87 -13.16%
EY 23.66 15.02 1.77 1.44 5.35 10.74 10.13 15.17%
DY 4.81 5.00 8.03 0.00 2.84 4.03 0.04 122.08%
P/NAPS 0.59 0.31 0.29 0.31 0.40 0.42 0.57 0.57%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.98 0.535 0.49 0.65 0.695 0.845 1.03 -
P/RPS 0.51 0.20 0.23 0.35 0.33 0.41 0.49 0.66%
P/EPS 5.60 7.13 55.77 79.01 18.44 10.56 10.06 -9.29%
EY 17.86 14.03 1.79 1.27 5.42 9.47 9.94 10.25%
DY 3.63 4.67 8.11 0.00 2.88 3.55 0.04 111.91%
P/NAPS 0.78 0.33 0.29 0.36 0.39 0.48 0.59 4.76%

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