Highlights

[POLY] YoY Quarter Result on 2019-08-31 [#2]

Stock [POLY]: POLY GLASS FIBRE (M) BHD
Announcement Date 18-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2020
Quarter 31-Aug-2019  [#2]
Profit Trend QoQ -     109.58%    YoY -     -63.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 15,600 15,977 14,835 11,855 9,694 10,764 10,573 6.69%
  YoY % -2.36% 7.70% 25.14% 22.29% -9.94% 1.81% -
  Horiz. % 147.55% 151.11% 140.31% 112.13% 91.69% 101.81% 100.00%
PBT 713 1,503 1,828 11 749 813 1,568 -12.30%
  YoY % -52.56% -17.78% 16,518.18% -98.53% -7.87% -48.15% -
  Horiz. % 45.47% 95.85% 116.58% 0.70% 47.77% 51.85% 100.00%
Tax -166 0 -12 -25 -33 -10 0 -
  YoY % 0.00% 0.00% 52.00% 24.24% -230.00% 0.00% -
  Horiz. % 1,660.00% -0.00% 120.00% 250.00% 330.00% 100.00% -
NP 547 1,503 1,816 -14 716 803 1,568 -16.09%
  YoY % -63.61% -17.24% 13,071.43% -101.96% -10.83% -48.79% -
  Horiz. % 34.89% 95.85% 115.82% -0.89% 45.66% 51.21% 100.00%
NP to SH 547 1,503 1,816 -14 716 803 1,568 -16.09%
  YoY % -63.61% -17.24% 13,071.43% -101.96% -10.83% -48.79% -
  Horiz. % 34.89% 95.85% 115.82% -0.89% 45.66% 51.21% 100.00%
Tax Rate 23.28 % - % 0.66 % 227.27 % 4.41 % 1.23 % - % -
  YoY % 0.00% 0.00% -99.71% 5,053.51% 258.54% 0.00% -
  Horiz. % 1,892.68% 0.00% 53.66% 18,477.24% 358.54% 100.00% -
Total Cost 15,053 14,474 13,019 11,869 8,978 9,961 9,005 8.94%
  YoY % 4.00% 11.18% 9.69% 32.20% -9.87% 10.62% -
  Horiz. % 167.16% 160.73% 144.58% 131.80% 99.70% 110.62% 100.00%
Net Worth 166,069 164,134 159,091 126,236 122,054 118,506 112,223 6.75%
  YoY % 1.18% 3.17% 26.03% 3.43% 2.99% 5.60% -
  Horiz. % 147.98% 146.26% 141.76% 112.49% 108.76% 105.60% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 166,069 164,134 159,091 126,236 122,054 118,506 112,223 6.75%
  YoY % 1.18% 3.17% 26.03% 3.43% 2.99% 5.60% -
  Horiz. % 147.98% 146.26% 141.76% 112.49% 108.76% 105.60% 100.00%
NOSH 159,974 159,974 159,298 159,974 159,111 160,600 159,999 -0.00%
  YoY % 0.00% 0.42% -0.42% 0.54% -0.93% 0.38% -
  Horiz. % 99.98% 99.98% 99.56% 99.98% 99.44% 100.38% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 3.51 % 9.41 % 12.24 % -0.12 % 7.39 % 7.46 % 14.83 % -21.34%
  YoY % -62.70% -23.12% 10,300.00% -101.62% -0.94% -49.70% -
  Horiz. % 23.67% 63.45% 82.54% -0.81% 49.83% 50.30% 100.00%
ROE 0.33 % 0.92 % 1.14 % -0.01 % 0.59 % 0.68 % 1.40 % -21.40%
  YoY % -64.13% -19.30% 11,500.00% -101.69% -13.24% -51.43% -
  Horiz. % 23.57% 65.71% 81.43% -0.71% 42.14% 48.57% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 9.75 9.99 9.31 7.41 6.09 6.70 6.61 6.69%
  YoY % -2.40% 7.30% 25.64% 21.67% -9.10% 1.36% -
  Horiz. % 147.50% 151.13% 140.85% 112.10% 92.13% 101.36% 100.00%
EPS 0.34 0.94 1.14 -0.01 0.45 0.50 0.98 -16.17%
  YoY % -63.83% -17.54% 11,500.00% -102.22% -10.00% -48.98% -
  Horiz. % 34.69% 95.92% 116.33% -1.02% 45.92% 51.02% 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 1.0381 1.0260 0.9987 0.7891 0.7671 0.7379 0.7014 6.75%
  YoY % 1.18% 2.73% 26.56% 2.87% 3.96% 5.20% -
  Horiz. % 148.00% 146.28% 142.39% 112.50% 109.37% 105.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 159,974
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 9.75 9.99 9.27 7.41 6.06 6.73 6.61 6.69%
  YoY % -2.40% 7.77% 25.10% 22.28% -9.96% 1.82% -
  Horiz. % 147.50% 151.13% 140.24% 112.10% 91.68% 101.82% 100.00%
EPS 0.34 0.94 1.14 -0.01 0.45 0.50 0.98 -16.17%
  YoY % -63.83% -17.54% 11,500.00% -102.22% -10.00% -48.98% -
  Horiz. % 34.69% 95.92% 116.33% -1.02% 45.92% 51.02% 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 1.0381 1.0260 0.9945 0.7891 0.7630 0.7408 0.7015 6.75%
  YoY % 1.18% 3.17% 26.03% 3.42% 3.00% 5.60% -
  Horiz. % 147.98% 146.26% 141.77% 112.49% 108.77% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.3650 0.4500 0.3700 0.3000 0.3850 0.4500 0.3600 -
P/RPS 3.74 4.51 3.97 4.05 6.32 6.71 5.45 -6.08%
  YoY % -17.07% 13.60% -1.98% -35.92% -5.81% 23.12% -
  Horiz. % 68.62% 82.75% 72.84% 74.31% 115.96% 123.12% 100.00%
P/EPS 106.75 47.90 32.46 -3,428.03 85.56 90.00 36.73 19.45%
  YoY % 122.86% 47.57% 100.95% -4,106.58% -4.93% 145.03% -
  Horiz. % 290.63% 130.41% 88.37% -9,333.05% 232.94% 245.03% 100.00%
EY 0.94 2.09 3.08 -0.03 1.17 1.11 2.72 -16.22%
  YoY % -55.02% -32.14% 10,366.67% -102.56% 5.41% -59.19% -
  Horiz. % 34.56% 76.84% 113.24% -1.10% 43.01% 40.81% 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 0.35 0.44 0.37 0.38 0.50 0.61 0.51 -6.08%
  YoY % -20.45% 18.92% -2.63% -24.00% -18.03% 19.61% -
  Horiz. % 68.63% 86.27% 72.55% 74.51% 98.04% 119.61% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 18/10/19 29/10/18 26/10/17 27/10/16 23/10/15 29/10/14 28/10/13 -
Price 0.4100 0.4300 0.3850 0.3100 0.3800 0.4500 0.3900 -
P/RPS 4.20 4.31 4.13 4.18 6.24 6.71 5.90 -5.50%
  YoY % -2.55% 4.36% -1.20% -33.01% -7.00% 13.73% -
  Horiz. % 71.19% 73.05% 70.00% 70.85% 105.76% 113.73% 100.00%
P/EPS 119.91 45.77 33.77 -3,542.30 84.44 90.00 39.80 20.17%
  YoY % 161.98% 35.53% 100.95% -4,295.05% -6.18% 126.13% -
  Horiz. % 301.28% 115.00% 84.85% -8,900.25% 212.16% 226.13% 100.00%
EY 0.83 2.18 2.96 -0.03 1.18 1.11 2.51 -16.84%
  YoY % -61.93% -26.35% 9,966.67% -102.54% 6.31% -55.78% -
  Horiz. % 33.07% 86.85% 117.93% -1.20% 47.01% 44.22% 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 0.39 0.42 0.39 0.39 0.50 0.61 0.56 -5.85%
  YoY % -7.14% 7.69% 0.00% -22.00% -18.03% 8.93% -
  Horiz. % 69.64% 75.00% 69.64% 69.64% 89.29% 108.93% 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.
 


 

230  223  526  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 SAPNRG 0.295+0.005 
 DGB 0.18+0.01 
 HSI-H8F 0.32+0.015 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers