Highlights

[POLY] QoQ Quarter Result on 2018-11-30 [#3]

Stock [POLY]: POLY GLASS FIBRE (M) BHD
Announcement Date 25-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 30-Nov-2018  [#3]
Profit Trend QoQ -     183.10%    YoY -     46.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 15,600 14,951 16,945 21,507 15,977 17,019 13,271 11.35%
  QoQ % 4.34% -11.77% -21.21% 34.61% -6.12% 28.24% -
  Horiz. % 117.55% 112.66% 127.68% 162.06% 120.39% 128.24% 100.00%
PBT 713 261 7 4,688 1,503 1,507 -747 -
  QoQ % 173.18% 3,628.57% -99.85% 211.91% -0.27% 301.74% -
  Horiz. % -95.45% -34.94% -0.94% -627.58% -201.20% -201.74% 100.00%
Tax -166 0 -1,280 -433 0 -37 -619 -58.31%
  QoQ % 0.00% 0.00% -195.61% 0.00% 0.00% 94.02% -
  Horiz. % 26.82% -0.00% 206.79% 69.95% -0.00% 5.98% 100.00%
NP 547 261 -1,273 4,255 1,503 1,470 -1,366 -
  QoQ % 109.58% 120.50% -129.92% 183.10% 2.24% 207.61% -
  Horiz. % -40.04% -19.11% 93.19% -311.49% -110.03% -107.61% 100.00%
NP to SH 547 261 -1,273 4,255 1,503 1,470 -1,366 -
  QoQ % 109.58% 120.50% -129.92% 183.10% 2.24% 207.61% -
  Horiz. % -40.04% -19.11% 93.19% -311.49% -110.03% -107.61% 100.00%
Tax Rate 23.28 % - % 18,285.72 % 9.24 % - % 2.46 % - % -
  QoQ % 0.00% 0.00% 197,797.41% 0.00% 0.00% 0.00% -
  Horiz. % 946.34% 0.00% 743,322.00% 375.61% 0.00% 100.00% -
Total Cost 15,053 14,690 18,218 17,252 14,474 15,549 14,637 1.88%
  QoQ % 2.47% -19.37% 5.60% 19.19% -6.91% 6.23% -
  Horiz. % 102.84% 100.36% 124.47% 117.87% 98.89% 106.23% 100.00%
Net Worth 166,069 165,526 165,142 168,373 164,134 162,630 161,302 1.96%
  QoQ % 0.33% 0.23% -1.92% 2.58% 0.92% 0.82% -
  Horiz. % 102.96% 102.62% 102.38% 104.38% 101.76% 100.82% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 166,069 165,526 165,142 168,373 164,134 162,630 161,302 1.96%
  QoQ % 0.33% 0.23% -1.92% 2.58% 0.92% 0.82% -
  Horiz. % 102.96% 102.62% 102.38% 104.38% 101.76% 100.82% 100.00%
NOSH 159,974 159,974 159,974 159,974 159,974 159,974 159,974 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 3.51 % 1.75 % -7.51 % 19.78 % 9.41 % 8.64 % -10.29 % -
  QoQ % 100.57% 123.30% -137.97% 110.20% 8.91% 183.97% -
  Horiz. % -34.11% -17.01% 72.98% -192.23% -91.45% -83.97% 100.00%
ROE 0.33 % 0.16 % -0.77 % 2.53 % 0.92 % 0.90 % -0.85 % -
  QoQ % 106.25% 120.78% -130.43% 175.00% 2.22% 205.88% -
  Horiz. % -38.82% -18.82% 90.59% -297.65% -108.24% -105.88% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 9.75 9.35 10.59 13.44 9.99 10.64 8.30 11.30%
  QoQ % 4.28% -11.71% -21.21% 34.53% -6.11% 28.19% -
  Horiz. % 117.47% 112.65% 127.59% 161.93% 120.36% 128.19% 100.00%
EPS 0.34 0.16 -0.80 2.66 0.94 0.92 -0.85 -
  QoQ % 112.50% 120.00% -130.08% 182.98% 2.17% 208.24% -
  Horiz. % -40.00% -18.82% 94.12% -312.94% -110.59% -108.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0381 1.0347 1.0323 1.0525 1.0260 1.0166 1.0083 1.96%
  QoQ % 0.33% 0.23% -1.92% 2.58% 0.92% 0.82% -
  Horiz. % 102.96% 102.62% 102.38% 104.38% 101.76% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 159,974
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 9.75 9.35 10.59 13.44 9.99 10.64 8.30 11.30%
  QoQ % 4.28% -11.71% -21.21% 34.53% -6.11% 28.19% -
  Horiz. % 117.47% 112.65% 127.59% 161.93% 120.36% 128.19% 100.00%
EPS 0.34 0.16 -0.80 2.66 0.94 0.92 -0.85 -
  QoQ % 112.50% 120.00% -130.08% 182.98% 2.17% 208.24% -
  Horiz. % -40.00% -18.82% 94.12% -312.94% -110.59% -108.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0381 1.0347 1.0323 1.0525 1.0260 1.0166 1.0083 1.96%
  QoQ % 0.33% 0.23% -1.92% 2.58% 0.92% 0.82% -
  Horiz. % 102.96% 102.62% 102.38% 104.38% 101.76% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.3650 0.4150 0.4400 0.4000 0.4500 0.4500 0.5350 -
P/RPS 3.74 4.44 4.15 2.98 4.51 4.23 6.45 -30.40%
  QoQ % -15.77% 6.99% 39.26% -33.92% 6.62% -34.42% -
  Horiz. % 57.98% 68.84% 64.34% 46.20% 69.92% 65.58% 100.00%
P/EPS 106.75 254.37 -55.29 15.04 47.90 48.97 -62.65 -
  QoQ % -58.03% 560.07% -467.62% -68.60% -2.19% 178.16% -
  Horiz. % -170.39% -406.02% 88.25% -24.01% -76.46% -78.16% 100.00%
EY 0.94 0.39 -1.81 6.65 2.09 2.04 -1.60 -
  QoQ % 141.03% 121.55% -127.22% 218.18% 2.45% 227.50% -
  Horiz. % -58.75% -24.38% 113.12% -415.62% -130.62% -127.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.40 0.43 0.38 0.44 0.44 0.53 -24.11%
  QoQ % -12.50% -6.98% 13.16% -13.64% 0.00% -16.98% -
  Horiz. % 66.04% 75.47% 81.13% 71.70% 83.02% 83.02% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 18/10/19 29/07/19 29/04/19 25/01/19 29/10/18 27/07/18 27/04/18 -
Price 0.4100 0.3950 0.4450 0.4750 0.4300 0.4200 0.4900 -
P/RPS 4.20 4.23 4.20 3.53 4.31 3.95 5.91 -20.31%
  QoQ % -0.71% 0.71% 18.98% -18.10% 9.11% -33.16% -
  Horiz. % 71.07% 71.57% 71.07% 59.73% 72.93% 66.84% 100.00%
P/EPS 119.91 242.11 -55.92 17.86 45.77 45.71 -57.38 -
  QoQ % -50.47% 532.96% -413.10% -60.98% 0.13% 179.66% -
  Horiz. % -208.98% -421.94% 97.46% -31.13% -79.77% -79.66% 100.00%
EY 0.83 0.41 -1.79 5.60 2.18 2.19 -1.74 -
  QoQ % 102.44% 122.91% -131.96% 156.88% -0.46% 225.86% -
  Horiz. % -47.70% -23.56% 102.87% -321.84% -125.29% -125.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.38 0.43 0.45 0.42 0.41 0.49 -14.08%
  QoQ % 2.63% -11.63% -4.44% 7.14% 2.44% -16.33% -
  Horiz. % 79.59% 77.55% 87.76% 91.84% 85.71% 83.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers