Highlights

[POLY] YoY Quarter Result on 2021-05-31 [#1]

Stock [POLY]: POLY GLASS FIBRE (M) BHD
Announcement Date 15-Jul-2021
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2022
Quarter 31-May-2021  [#1]
Profit Trend QoQ -     -8.97%    YoY -     690.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 17,060 11,694 14,951 17,019 11,702 13,047 10,850 7.83%
  YoY % 45.89% -21.78% -12.15% 45.44% -10.31% 20.25% -
  Horiz. % 157.24% 107.78% 137.80% 156.86% 107.85% 120.25% 100.00%
PBT 2,340 253 261 1,507 -1,372 1,337 1,444 8.37%
  YoY % 824.90% -3.07% -82.68% 209.84% -202.62% -7.41% -
  Horiz. % 162.05% 17.52% 18.07% 104.36% -95.01% 92.59% 100.00%
Tax -340 0 0 -37 -15 -58 -55 35.44%
  YoY % 0.00% 0.00% 0.00% -146.67% 74.14% -5.45% -
  Horiz. % 618.18% -0.00% -0.00% 67.27% 27.27% 105.45% 100.00%
NP 2,000 253 261 1,470 -1,387 1,279 1,389 6.26%
  YoY % 690.51% -3.07% -82.24% 205.98% -208.44% -7.92% -
  Horiz. % 143.99% 18.21% 18.79% 105.83% -99.86% 92.08% 100.00%
NP to SH 2,000 253 261 1,470 -1,387 1,279 1,389 6.26%
  YoY % 690.51% -3.07% -82.24% 205.98% -208.44% -7.92% -
  Horiz. % 143.99% 18.21% 18.79% 105.83% -99.86% 92.08% 100.00%
Tax Rate 14.53 % - % - % 2.46 % - % 4.34 % 3.81 % 24.97%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.91% -
  Horiz. % 381.36% 0.00% 0.00% 64.57% 0.00% 113.91% 100.00%
Total Cost 15,060 11,441 14,690 15,549 13,089 11,768 9,461 8.05%
  YoY % 31.63% -22.12% -5.52% 18.79% 11.23% 24.38% -
  Horiz. % 159.18% 120.93% 155.27% 164.35% 138.35% 124.38% 100.00%
Net Worth 177,012 168,597 165,526 162,630 157,959 126,173 121,769 6.43%
  YoY % 4.99% 1.86% 1.78% 2.96% 25.19% 3.62% -
  Horiz. % 145.37% 138.46% 135.93% 133.56% 129.72% 103.62% 100.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 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
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 177,012 168,597 165,526 162,630 157,959 126,173 121,769 6.43%
  YoY % 4.99% 1.86% 1.78% 2.96% 25.19% 3.62% -
  Horiz. % 145.37% 138.46% 135.93% 133.56% 129.72% 103.62% 100.00%
NOSH 159,974 159,974 159,974 159,974 159,974 159,874 159,655 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.06% 0.14% -
  Horiz. % 100.20% 100.20% 100.20% 100.20% 100.20% 100.14% 100.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 11.72 % 2.16 % 1.75 % 8.64 % -11.85 % 9.80 % 12.80 % -1.46%
  YoY % 442.59% 23.43% -79.75% 172.91% -220.92% -23.44% -
  Horiz. % 91.56% 16.88% 13.67% 67.50% -92.58% 76.56% 100.00%
ROE 1.13 % 0.15 % 0.16 % 0.90 % -0.88 % 1.01 % 1.14 % -0.15%
  YoY % 653.33% -6.25% -82.22% 202.27% -187.13% -11.40% -
  Horiz. % 99.12% 13.16% 14.04% 78.95% -77.19% 88.60% 100.00%
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 10.66 7.31 9.35 10.64 7.31 8.16 6.80 7.77%
  YoY % 45.83% -21.82% -12.12% 45.55% -10.42% 20.00% -
  Horiz. % 156.76% 107.50% 137.50% 156.47% 107.50% 120.00% 100.00%
EPS 1.25 0.16 0.16 0.92 -0.87 0.80 0.87 6.22%
  YoY % 681.25% 0.00% -82.61% 205.75% -208.75% -8.05% -
  Horiz. % 143.68% 18.39% 18.39% 105.75% -100.00% 91.95% 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 1.1065 1.0539 1.0347 1.0166 0.9874 0.7892 0.7627 6.39%
  YoY % 4.99% 1.86% 1.78% 2.96% 25.11% 3.47% -
  Horiz. % 145.08% 138.18% 135.66% 133.29% 129.46% 103.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 159,974
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 10.66 7.31 9.35 10.64 7.31 8.16 6.78 7.83%
  YoY % 45.83% -21.82% -12.12% 45.55% -10.42% 20.35% -
  Horiz. % 157.23% 107.82% 137.91% 156.93% 107.82% 120.35% 100.00%
EPS 1.25 0.16 0.16 0.92 -0.87 0.80 0.87 6.22%
  YoY % 681.25% 0.00% -82.61% 205.75% -208.75% -8.05% -
  Horiz. % 143.68% 18.39% 18.39% 105.75% -100.00% 91.95% 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 1.1065 1.0539 1.0347 1.0166 0.9874 0.7887 0.7612 6.43%
  YoY % 4.99% 1.86% 1.78% 2.96% 25.19% 3.61% -
  Horiz. % 145.36% 138.45% 135.93% 133.55% 129.72% 103.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.6900 0.4650 0.4150 0.4500 0.6400 0.3550 0.4200 -
P/RPS 6.47 6.36 4.44 4.23 8.75 4.35 6.18 0.77%
  YoY % 1.73% 43.24% 4.96% -51.66% 101.15% -29.61% -
  Horiz. % 104.69% 102.91% 71.84% 68.45% 141.59% 70.39% 100.00%
P/EPS 55.19 294.03 254.37 48.97 -73.82 44.37 48.28 2.25%
  YoY % -81.23% 15.59% 419.44% 166.34% -266.37% -8.10% -
  Horiz. % 114.31% 609.01% 526.86% 101.43% -152.90% 91.90% 100.00%
EY 1.81 0.34 0.39 2.04 -1.35 2.25 2.07 -2.21%
  YoY % 432.35% -12.82% -80.88% 251.11% -160.00% 8.70% -
  Horiz. % 87.44% 16.43% 18.84% 98.55% -65.22% 108.70% 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 0.62 0.44 0.40 0.44 0.65 0.45 0.55 2.01%
  YoY % 40.91% 10.00% -9.09% -32.31% 44.44% -18.18% -
  Horiz. % 112.73% 80.00% 72.73% 80.00% 118.18% 81.82% 100.00%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 15/07/21 20/07/20 29/07/19 27/07/18 28/07/17 22/07/16 01/07/15 -
Price 0.7700 0.3900 0.3950 0.4200 0.6200 0.3100 0.4750 -
P/RPS 7.22 5.34 4.23 3.95 8.48 3.80 6.99 0.54%
  YoY % 35.21% 26.24% 7.09% -53.42% 123.16% -45.64% -
  Horiz. % 103.29% 76.39% 60.52% 56.51% 121.32% 54.36% 100.00%
P/EPS 61.59 246.60 242.11 45.71 -71.51 38.75 54.60 2.03%
  YoY % -75.02% 1.85% 429.67% 163.92% -284.54% -29.03% -
  Horiz. % 112.80% 451.65% 443.42% 83.72% -130.97% 70.97% 100.00%
EY 1.62 0.41 0.41 2.19 -1.40 2.58 1.83 -2.01%
  YoY % 295.12% 0.00% -81.28% 256.43% -154.26% 40.98% -
  Horiz. % 88.52% 22.40% 22.40% 119.67% -76.50% 140.98% 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 0.70 0.37 0.38 0.41 0.63 0.39 0.62 2.04%
  YoY % 89.19% -2.63% -7.32% -34.92% 61.54% -37.10% -
  Horiz. % 112.90% 59.68% 61.29% 66.13% 101.61% 62.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS