Highlights

[POLY] YoY Quarter Result on 2019-11-30 [#3]

Stock [POLY]: POLY GLASS FIBRE (M) BHD
Announcement Date 13-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2020
Quarter 30-Nov-2019  [#3]
Profit Trend QoQ -     368.19%    YoY -     -39.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 17,645 16,000 21,507 16,200 12,496 10,969 11,626 7.19%
  YoY % 10.28% -25.61% 32.76% 29.64% 13.92% -5.65% -
  Horiz. % 151.77% 137.62% 184.99% 139.34% 107.48% 94.35% 100.00%
PBT 3,547 3,055 4,688 3,032 1,062 3,379 1,459 15.94%
  YoY % 16.10% -34.83% 54.62% 185.50% -68.57% 131.60% -
  Horiz. % 243.11% 209.39% 321.32% 207.81% 72.79% 231.60% 100.00%
Tax -630 -494 -433 -133 -108 -65 -72 43.50%
  YoY % -27.53% -14.09% -225.56% -23.15% -66.15% 9.72% -
  Horiz. % 875.00% 686.11% 601.39% 184.72% 150.00% 90.28% 100.00%
NP 2,917 2,561 4,255 2,899 954 3,314 1,387 13.18%
  YoY % 13.90% -39.81% 46.77% 203.88% -71.21% 138.93% -
  Horiz. % 210.31% 184.64% 306.78% 209.01% 68.78% 238.93% 100.00%
NP to SH 2,917 2,561 4,255 2,899 954 3,314 1,387 13.18%
  YoY % 13.90% -39.81% 46.77% 203.88% -71.21% 138.93% -
  Horiz. % 210.31% 184.64% 306.78% 209.01% 68.78% 238.93% 100.00%
Tax Rate 17.76 % 16.17 % 9.24 % 4.39 % 10.17 % 1.92 % 4.93 % 23.79%
  YoY % 9.83% 75.00% 110.48% -56.83% 429.69% -61.05% -
  Horiz. % 360.24% 327.99% 187.42% 89.05% 206.29% 38.95% 100.00%
Total Cost 14,728 13,439 17,252 13,301 11,542 7,655 10,239 6.24%
  YoY % 9.59% -22.10% 29.70% 15.24% 50.78% -25.24% -
  Horiz. % 143.84% 131.25% 168.49% 129.91% 112.73% 74.76% 100.00%
Net Worth 174,740 168,629 168,373 162,662 127,196 126,124 119,010 6.60%
  YoY % 3.62% 0.15% 3.51% 27.88% 0.85% 5.98% -
  Horiz. % 146.83% 141.69% 141.48% 136.68% 106.88% 105.98% 100.00%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 174,740 168,629 168,373 162,662 127,196 126,124 119,010 6.60%
  YoY % 3.62% 0.15% 3.51% 27.88% 0.85% 5.98% -
  Horiz. % 146.83% 141.69% 141.48% 136.68% 106.88% 105.98% 100.00%
NOSH 159,974 159,974 159,974 159,974 159,974 160,096 159,425 0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.08% 0.42% -
  Horiz. % 100.34% 100.34% 100.34% 100.34% 100.34% 100.42% 100.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 16.53 % 16.01 % 19.78 % 17.90 % 7.63 % 30.21 % 11.93 % 5.58%
  YoY % 3.25% -19.06% 10.50% 134.60% -74.74% 153.23% -
  Horiz. % 138.56% 134.20% 165.80% 150.04% 63.96% 253.23% 100.00%
ROE 1.67 % 1.52 % 2.53 % 1.78 % 0.75 % 2.63 % 1.17 % 6.10%
  YoY % 9.87% -39.92% 42.13% 137.33% -71.48% 124.79% -
  Horiz. % 142.74% 129.91% 216.24% 152.14% 64.10% 224.79% 100.00%
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 11.03 10.00 13.44 10.13 7.81 6.85 7.29 7.14%
  YoY % 10.30% -25.60% 32.68% 29.71% 14.01% -6.04% -
  Horiz. % 151.30% 137.17% 184.36% 138.96% 107.13% 93.96% 100.00%
EPS 1.82 1.60 2.66 1.81 0.60 2.07 0.87 13.08%
  YoY % 13.75% -39.85% 46.96% 201.67% -71.01% 137.93% -
  Horiz. % 209.20% 183.91% 305.75% 208.05% 68.97% 237.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0923 1.0541 1.0525 1.0168 0.7951 0.7878 0.7465 6.54%
  YoY % 3.62% 0.15% 3.51% 27.88% 0.93% 5.53% -
  Horiz. % 146.32% 141.21% 140.99% 136.21% 106.51% 105.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 159,974
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 11.03 10.00 13.44 10.13 7.81 6.86 7.27 7.19%
  YoY % 10.30% -25.60% 32.68% 29.71% 13.85% -5.64% -
  Horiz. % 151.72% 137.55% 184.87% 139.34% 107.43% 94.36% 100.00%
EPS 1.82 1.60 2.66 1.81 0.60 2.07 0.87 13.08%
  YoY % 13.75% -39.85% 46.96% 201.67% -71.01% 137.93% -
  Horiz. % 209.20% 183.91% 305.75% 208.05% 68.97% 237.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0923 1.0541 1.0525 1.0168 0.7951 0.7884 0.7439 6.61%
  YoY % 3.62% 0.15% 3.51% 27.88% 0.85% 5.98% -
  Horiz. % 146.83% 141.70% 141.48% 136.69% 106.88% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.4750 0.3600 0.4000 0.4300 0.3100 0.3900 0.3850 -
P/RPS 4.31 3.60 2.98 4.25 3.97 5.69 5.28 -3.32%
  YoY % 19.72% 20.81% -29.88% 7.05% -30.23% 7.77% -
  Horiz. % 81.63% 68.18% 56.44% 80.49% 75.19% 107.77% 100.00%
P/EPS 26.05 22.49 15.04 23.73 51.98 18.84 44.25 -8.44%
  YoY % 15.83% 49.53% -36.62% -54.35% 175.90% -57.42% -
  Horiz. % 58.87% 50.82% 33.99% 53.63% 117.47% 42.58% 100.00%
EY 3.84 4.45 6.65 4.21 1.92 5.31 2.26 9.23%
  YoY % -13.71% -33.08% 57.96% 119.27% -63.84% 134.96% -
  Horiz. % 169.91% 196.90% 294.25% 186.28% 84.96% 234.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.34 0.38 0.42 0.39 0.50 0.52 -3.11%
  YoY % 26.47% -10.53% -9.52% 7.69% -22.00% -3.85% -
  Horiz. % 82.69% 65.38% 73.08% 80.77% 75.00% 96.15% 100.00%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 25/01/21 13/01/20 25/01/19 26/01/18 17/01/17 26/01/16 23/01/15 -
Price 0.5900 0.3800 0.4750 0.5150 0.3000 0.3950 0.4500 -
P/RPS 5.35 3.80 3.53 5.09 3.84 5.77 6.17 -2.35%
  YoY % 40.79% 7.65% -30.65% 32.55% -33.45% -6.48% -
  Horiz. % 86.71% 61.59% 57.21% 82.50% 62.24% 93.52% 100.00%
P/EPS 32.36 23.74 17.86 28.42 50.31 19.08 51.72 -7.51%
  YoY % 36.31% 32.92% -37.16% -43.51% 163.68% -63.11% -
  Horiz. % 62.57% 45.90% 34.53% 54.95% 97.27% 36.89% 100.00%
EY 3.09 4.21 5.60 3.52 1.99 5.24 1.93 8.15%
  YoY % -26.60% -24.82% 59.09% 76.88% -62.02% 171.50% -
  Horiz. % 160.10% 218.13% 290.16% 182.38% 103.11% 271.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.36 0.45 0.51 0.38 0.50 0.60 -1.74%
  YoY % 50.00% -20.00% -11.76% 34.21% -24.00% -16.67% -
  Horiz. % 90.00% 60.00% 75.00% 85.00% 63.33% 83.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS