[PWF] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -138.4%
YoY- -118.75%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 549,053 415,363 318,026 355,380 354,999 361,193 326,511 9.04%
PBT 23,283 -589 10,969 116 17,968 26,130 21,898 1.02%
Tax -3,153 -344 -2,588 -2,731 -5,810 -8,546 -7,295 -13.04%
NP 20,130 -933 8,381 -2,615 12,158 17,584 14,603 5.49%
-
NP to SH 20,120 -132 8,760 -2,517 13,426 17,669 14,603 5.48%
-
Tax Rate 13.54% - 23.59% 2,354.31% 32.34% 32.71% 33.31% -
Total Cost 528,923 416,296 309,645 357,995 342,841 343,609 311,908 9.19%
-
Net Worth 330,792 317,740 315,537 304,405 313,102 303,383 163,701 12.43%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 15,207 7,380 - 3,478 5,170 65 3,166 29.87%
Div Payout % 75.59% 0.00% - 0.00% 38.51% 0.37% 21.69% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 330,792 317,740 315,537 304,405 313,102 303,383 163,701 12.43%
NOSH 207,957 198,971 174,107 173,946 173,946 173,449 163,701 4.06%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.67% -0.22% 2.64% -0.74% 3.42% 4.87% 4.47% -
ROE 6.08% -0.04% 2.78% -0.83% 4.29% 5.82% 8.92% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 267.23 213.08 184.44 204.30 204.09 210.73 199.46 4.99%
EPS 9.79 -0.07 5.08 -1.45 7.72 10.31 8.92 1.56%
DPS 7.40 3.79 0.00 2.00 3.00 0.04 1.93 25.09%
NAPS 1.61 1.63 1.83 1.75 1.80 1.77 1.00 8.25%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 172.73 130.67 100.05 111.80 111.68 113.63 102.72 9.04%
EPS 6.33 -0.04 2.76 -0.79 4.22 5.56 4.59 5.50%
DPS 4.78 2.32 0.00 1.09 1.63 0.02 1.00 29.77%
NAPS 1.0407 0.9996 0.9927 0.9577 0.985 0.9544 0.515 12.43%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.61 0.495 0.63 0.42 0.76 0.885 0.875 -
P/RPS 0.23 0.23 0.34 0.21 0.37 0.42 0.44 -10.24%
P/EPS 6.23 -731.00 12.40 -29.03 9.85 8.59 9.81 -7.28%
EY 16.05 -0.14 8.06 -3.45 10.16 11.65 10.19 7.86%
DY 12.13 7.65 0.00 4.76 3.95 0.04 2.21 32.79%
P/NAPS 0.38 0.30 0.34 0.24 0.42 0.50 0.88 -13.05%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 31/05/21 30/06/20 31/05/19 31/05/18 29/05/17 -
Price 0.74 0.55 0.62 0.51 0.775 0.885 0.85 -
P/RPS 0.28 0.26 0.34 0.25 0.38 0.42 0.43 -6.89%
P/EPS 7.56 -812.22 12.20 -35.25 10.04 8.59 9.53 -3.78%
EY 13.23 -0.12 8.19 -2.84 9.96 11.65 10.49 3.94%
DY 10.00 6.88 0.00 3.92 3.87 0.04 2.28 27.92%
P/NAPS 0.46 0.34 0.34 0.29 0.43 0.50 0.85 -9.72%

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