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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 16,000 21,507 16,200 12,496 10,969 11,626 10,483 7.30%
  YoY % -25.61% 32.76% 29.64% 13.92% -5.65% 10.90% -
  Horiz. % 152.63% 205.16% 154.54% 119.20% 104.64% 110.90% 100.00%
PBT 3,055 4,688 3,032 1,062 3,379 1,459 1,422 13.59%
  YoY % -34.83% 54.62% 185.50% -68.57% 131.60% 2.60% -
  Horiz. % 214.84% 329.68% 213.22% 74.68% 237.62% 102.60% 100.00%
Tax -494 -433 -133 -108 -65 -72 -16 77.07%
  YoY % -14.09% -225.56% -23.15% -66.15% 9.72% -350.00% -
  Horiz. % 3,087.50% 2,706.25% 831.25% 675.00% 406.25% 450.00% 100.00%
NP 2,561 4,255 2,899 954 3,314 1,387 1,406 10.51%
  YoY % -39.81% 46.77% 203.88% -71.21% 138.93% -1.35% -
  Horiz. % 182.15% 302.63% 206.19% 67.85% 235.70% 98.65% 100.00%
NP to SH 2,561 4,255 2,899 954 3,314 1,387 1,406 10.51%
  YoY % -39.81% 46.77% 203.88% -71.21% 138.93% -1.35% -
  Horiz. % 182.15% 302.63% 206.19% 67.85% 235.70% 98.65% 100.00%
Tax Rate 16.17 % 9.24 % 4.39 % 10.17 % 1.92 % 4.93 % 1.13 % 55.78%
  YoY % 75.00% 110.48% -56.83% 429.69% -61.05% 336.28% -
  Horiz. % 1,430.97% 817.70% 388.50% 900.00% 169.91% 436.28% 100.00%
Total Cost 13,439 17,252 13,301 11,542 7,655 10,239 9,077 6.76%
  YoY % -22.10% 29.70% 15.24% 50.78% -25.24% 12.80% -
  Horiz. % 148.06% 190.06% 146.54% 127.16% 84.33% 112.80% 100.00%
Net Worth 168,629 168,373 162,662 127,196 126,124 119,010 113,470 6.82%
  YoY % 0.15% 3.51% 27.88% 0.85% 5.98% 4.88% -
  Horiz. % 148.61% 148.39% 143.35% 112.10% 111.15% 104.88% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 168,629 168,373 162,662 127,196 126,124 119,010 113,470 6.82%
  YoY % 0.15% 3.51% 27.88% 0.85% 5.98% 4.88% -
  Horiz. % 148.61% 148.39% 143.35% 112.10% 111.15% 104.88% 100.00%
NOSH 159,974 159,974 159,974 159,974 160,096 159,425 159,772 0.02%
  YoY % 0.00% 0.00% 0.00% -0.08% 0.42% -0.22% -
  Horiz. % 100.13% 100.13% 100.13% 100.13% 100.20% 99.78% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 16.01 % 19.78 % 17.90 % 7.63 % 30.21 % 11.93 % 13.41 % 3.00%
  YoY % -19.06% 10.50% 134.60% -74.74% 153.23% -11.04% -
  Horiz. % 119.39% 147.50% 133.48% 56.90% 225.28% 88.96% 100.00%
ROE 1.52 % 2.53 % 1.78 % 0.75 % 2.63 % 1.17 % 1.24 % 3.45%
  YoY % -39.92% 42.13% 137.33% -71.48% 124.79% -5.65% -
  Horiz. % 122.58% 204.03% 143.55% 60.48% 212.10% 94.35% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 10.00 13.44 10.13 7.81 6.85 7.29 6.56 7.28%
  YoY % -25.60% 32.68% 29.71% 14.01% -6.04% 11.13% -
  Horiz. % 152.44% 204.88% 154.42% 119.05% 104.42% 111.13% 100.00%
EPS 1.60 2.66 1.81 0.60 2.07 0.87 0.88 10.47%
  YoY % -39.85% 46.96% 201.67% -71.01% 137.93% -1.14% -
  Horiz. % 181.82% 302.27% 205.68% 68.18% 235.23% 98.86% 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 1.0541 1.0525 1.0168 0.7951 0.7878 0.7465 0.7102 6.80%
  YoY % 0.15% 3.51% 27.88% 0.93% 5.53% 5.11% -
  Horiz. % 148.42% 148.20% 143.17% 111.95% 110.93% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 159,974
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 10.00 13.44 10.13 7.81 6.86 7.27 6.55 7.30%
  YoY % -25.60% 32.68% 29.71% 13.85% -5.64% 10.99% -
  Horiz. % 152.67% 205.19% 154.66% 119.24% 104.73% 110.99% 100.00%
EPS 1.60 2.66 1.81 0.60 2.07 0.87 0.88 10.47%
  YoY % -39.85% 46.96% 201.67% -71.01% 137.93% -1.14% -
  Horiz. % 181.82% 302.27% 205.68% 68.18% 235.23% 98.86% 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 1.0541 1.0525 1.0168 0.7951 0.7884 0.7439 0.7093 6.82%
  YoY % 0.15% 3.51% 27.88% 0.85% 5.98% 4.88% -
  Horiz. % 148.61% 148.39% 143.35% 112.10% 111.15% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.3600 0.4000 0.4300 0.3100 0.3900 0.3850 0.3750 -
P/RPS 3.60 2.98 4.25 3.97 5.69 5.28 5.72 -7.42%
  YoY % 20.81% -29.88% 7.05% -30.23% 7.77% -7.69% -
  Horiz. % 62.94% 52.10% 74.30% 69.41% 99.48% 92.31% 100.00%
P/EPS 22.49 15.04 23.73 51.98 18.84 44.25 42.61 -10.10%
  YoY % 49.53% -36.62% -54.35% 175.90% -57.42% 3.85% -
  Horiz. % 52.78% 35.30% 55.69% 121.99% 44.21% 103.85% 100.00%
EY 4.45 6.65 4.21 1.92 5.31 2.26 2.35 11.22%
  YoY % -33.08% 57.96% 119.27% -63.84% 134.96% -3.83% -
  Horiz. % 189.36% 282.98% 179.15% 81.70% 225.96% 96.17% 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 0.34 0.38 0.42 0.39 0.50 0.52 0.53 -7.13%
  YoY % -10.53% -9.52% 7.69% -22.00% -3.85% -1.89% -
  Horiz. % 64.15% 71.70% 79.25% 73.58% 94.34% 98.11% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 13/01/20 25/01/19 26/01/18 17/01/17 26/01/16 23/01/15 20/01/14 -
Price 0.3800 0.4750 0.5150 0.3000 0.3950 0.4500 0.3900 -
P/RPS 3.80 3.53 5.09 3.84 5.77 6.17 5.94 -7.17%
  YoY % 7.65% -30.65% 32.55% -33.45% -6.48% 3.87% -
  Horiz. % 63.97% 59.43% 85.69% 64.65% 97.14% 103.87% 100.00%
P/EPS 23.74 17.86 28.42 50.31 19.08 51.72 44.32 -9.88%
  YoY % 32.92% -37.16% -43.51% 163.68% -63.11% 16.70% -
  Horiz. % 53.56% 40.30% 64.12% 113.52% 43.05% 116.70% 100.00%
EY 4.21 5.60 3.52 1.99 5.24 1.93 2.26 10.92%
  YoY % -24.82% 59.09% 76.88% -62.02% 171.50% -14.60% -
  Horiz. % 186.28% 247.79% 155.75% 88.05% 231.86% 85.40% 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 0.36 0.45 0.51 0.38 0.50 0.60 0.55 -6.82%
  YoY % -20.00% -11.76% 34.21% -24.00% -16.67% 9.09% -
  Horiz. % 65.45% 81.82% 92.73% 69.09% 90.91% 109.09% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers