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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 21,507 15,977 17,019 13,271 16,200 14,835 11,702 49.99%
  QoQ % 34.61% -6.12% 28.24% -18.08% 9.20% 26.77% -
  Horiz. % 183.79% 136.53% 145.44% 113.41% 138.44% 126.77% 100.00%
PBT 4,688 1,503 1,507 -747 3,032 1,828 -1,372 -
  QoQ % 211.91% -0.27% 301.74% -124.64% 65.86% 233.24% -
  Horiz. % -341.69% -109.55% -109.84% 54.45% -220.99% -133.24% 100.00%
Tax -433 0 -37 -619 -133 -12 -15 839.09%
  QoQ % 0.00% 0.00% 94.02% -365.41% -1,008.33% 20.00% -
  Horiz. % 2,886.67% -0.00% 246.67% 4,126.67% 886.67% 80.00% 100.00%
NP 4,255 1,503 1,470 -1,366 2,899 1,816 -1,387 -
  QoQ % 183.10% 2.24% 207.61% -147.12% 59.64% 230.93% -
  Horiz. % -306.78% -108.36% -105.98% 98.49% -209.01% -130.93% 100.00%
NP to SH 4,255 1,503 1,470 -1,366 2,899 1,816 -1,387 -
  QoQ % 183.10% 2.24% 207.61% -147.12% 59.64% 230.93% -
  Horiz. % -306.78% -108.36% -105.98% 98.49% -209.01% -130.93% 100.00%
Tax Rate 9.24 % - % 2.46 % - % 4.39 % 0.66 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 565.15% 0.00% -
  Horiz. % 1,400.00% 0.00% 372.73% 0.00% 665.15% 100.00% -
Total Cost 17,252 14,474 15,549 14,637 13,301 13,019 13,089 20.19%
  QoQ % 19.19% -6.91% 6.23% 10.04% 2.17% -0.53% -
  Horiz. % 131.81% 110.58% 118.79% 111.83% 101.62% 99.47% 100.00%
Net Worth 168,373 164,134 162,630 161,302 162,662 159,091 157,959 4.34%
  QoQ % 2.58% 0.92% 0.82% -0.84% 2.24% 0.72% -
  Horiz. % 106.59% 103.91% 102.96% 102.12% 102.98% 100.72% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 168,373 164,134 162,630 161,302 162,662 159,091 157,959 4.34%
  QoQ % 2.58% 0.92% 0.82% -0.84% 2.24% 0.72% -
  Horiz. % 106.59% 103.91% 102.96% 102.12% 102.98% 100.72% 100.00%
NOSH 159,974 159,974 159,974 159,974 159,974 159,298 159,974 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.42% -0.42% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.58% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 19.78 % 9.41 % 8.64 % -10.29 % 17.90 % 12.24 % -11.85 % -
  QoQ % 110.20% 8.91% 183.97% -157.49% 46.24% 203.29% -
  Horiz. % -166.92% -79.41% -72.91% 86.84% -151.05% -103.29% 100.00%
ROE 2.53 % 0.92 % 0.90 % -0.85 % 1.78 % 1.14 % -0.88 % -
  QoQ % 175.00% 2.22% 205.88% -147.75% 56.14% 229.55% -
  Horiz. % -287.50% -104.55% -102.27% 96.59% -202.27% -129.55% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 13.44 9.99 10.64 8.30 10.13 9.31 7.31 50.02%
  QoQ % 34.53% -6.11% 28.19% -18.07% 8.81% 27.36% -
  Horiz. % 183.86% 136.66% 145.55% 113.54% 138.58% 127.36% 100.00%
EPS 2.66 0.94 0.92 -0.85 1.81 1.14 -0.87 -
  QoQ % 182.98% 2.17% 208.24% -146.96% 58.77% 231.03% -
  Horiz. % -305.75% -108.05% -105.75% 97.70% -208.05% -131.03% 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 1.0525 1.0260 1.0166 1.0083 1.0168 0.9987 0.9874 4.34%
  QoQ % 2.58% 0.92% 0.82% -0.84% 1.81% 1.14% -
  Horiz. % 106.59% 103.91% 102.96% 102.12% 102.98% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 159,962
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 13.44 9.99 10.64 8.30 10.13 9.27 7.31 50.02%
  QoQ % 34.53% -6.11% 28.19% -18.07% 9.28% 26.81% -
  Horiz. % 183.86% 136.66% 145.55% 113.54% 138.58% 126.81% 100.00%
EPS 2.66 0.94 0.92 -0.85 1.81 1.14 -0.87 -
  QoQ % 182.98% 2.17% 208.24% -146.96% 58.77% 231.03% -
  Horiz. % -305.75% -108.05% -105.75% 97.70% -208.05% -131.03% 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 1.0525 1.0260 1.0166 1.0083 1.0168 0.9945 0.9874 4.34%
  QoQ % 2.58% 0.92% 0.82% -0.84% 2.24% 0.72% -
  Horiz. % 106.59% 103.91% 102.96% 102.12% 102.98% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.4000 0.4500 0.4500 0.5350 0.4300 0.3700 0.6400 -
P/RPS 2.98 4.51 4.23 6.45 4.25 3.97 8.75 -51.20%
  QoQ % -33.92% 6.62% -34.42% 51.76% 7.05% -54.63% -
  Horiz. % 34.06% 51.54% 48.34% 73.71% 48.57% 45.37% 100.00%
P/EPS 15.04 47.90 48.97 -62.65 23.73 32.46 -73.82 -
  QoQ % -68.60% -2.19% 178.16% -364.01% -26.89% 143.97% -
  Horiz. % -20.37% -64.89% -66.34% 84.87% -32.15% -43.97% 100.00%
EY 6.65 2.09 2.04 -1.60 4.21 3.08 -1.35 -
  QoQ % 218.18% 2.45% 227.50% -138.00% 36.69% 328.15% -
  Horiz. % -492.59% -154.81% -151.11% 118.52% -311.85% -228.15% 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 0.38 0.44 0.44 0.53 0.42 0.37 0.65 -30.06%
  QoQ % -13.64% 0.00% -16.98% 26.19% 13.51% -43.08% -
  Horiz. % 58.46% 67.69% 67.69% 81.54% 64.62% 56.92% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 25/01/19 29/10/18 27/07/18 27/04/18 26/01/18 26/10/17 28/07/17 -
Price 0.4750 0.4300 0.4200 0.4900 0.5150 0.3850 0.6200 -
P/RPS 3.53 4.31 3.95 5.91 5.09 4.13 8.48 -44.22%
  QoQ % -18.10% 9.11% -33.16% 16.11% 23.24% -51.30% -
  Horiz. % 41.63% 50.83% 46.58% 69.69% 60.02% 48.70% 100.00%
P/EPS 17.86 45.77 45.71 -57.38 28.42 33.77 -71.51 -
  QoQ % -60.98% 0.13% 179.66% -301.90% -15.84% 147.22% -
  Horiz. % -24.98% -64.01% -63.92% 80.24% -39.74% -47.22% 100.00%
EY 5.60 2.18 2.19 -1.74 3.52 2.96 -1.40 -
  QoQ % 156.88% -0.46% 225.86% -149.43% 18.92% 311.43% -
  Horiz. % -400.00% -155.71% -156.43% 124.29% -251.43% -211.43% 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 0.45 0.42 0.41 0.49 0.51 0.39 0.63 -20.08%
  QoQ % 7.14% 2.44% -16.33% -3.92% 30.77% -38.10% -
  Horiz. % 71.43% 66.67% 65.08% 77.78% 80.95% 61.90% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers