[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	335,668	386,099	394,261	388,646	376,912	338,012	344,545	-1.72%
YoY %	-13.06%	-2.07%	1.44%	3.11%	11.51%	-1.90%	-	-
Horiz. %	97.42%	112.06%	114.43%	112.80%	109.39%	98.10%	100.00%	-
PBT	54,324	62,783	61,464	59,214	53,568	37,078	37,234	28.66%
YoY %	-13.47%	2.15%	3.80%	10.54%	44.47%	-0.42%	-	-
Horiz. %	145.90%	168.62%	165.07%	159.03%	143.87%	99.58%	100.00%	-
Tax	-11,368	-11,116	-9,168	-7,516	-4,348	-8,947	-6,148	50.70%
YoY %	-2.27%	-21.25%	-21.98%	-72.86%	51.40%	-45.53%	-	-
Horiz. %	184.91%	180.81%	149.12%	122.25%	70.72%	145.53%	100.00%	-
NP	42,956	51,667	52,296	51,698	49,220	28,131	31,086	24.08%
YoY %	-16.86%	-1.20%	1.16%	5.03%	74.97%	-9.51%	-	-
Horiz. %	138.18%	166.21%	168.23%	166.31%	158.33%	90.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,928	51,376	51,602	51,236	48,712	28,008	30,729	24.99%
YoY %	-16.44%	-0.44%	0.71%	5.18%	73.92%	-8.85%	-	-
Horiz. %	139.70%	167.19%	167.93%	166.74%	158.52%	91.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.93%	17.71%	14.92%	12.69%	8.12%	24.13%	16.51%	-
YoY %	18.18%	18.70%	17.57%	56.28%	-66.35%	46.15%	-	-
Horiz. %	126.77%	107.27%	90.37%	76.86%	49.18%	146.15%	100.00%	-
Total Cost	292,712	334,432	341,965	336,948	327,692	309,881	313,458	-4.46%
YoY %	-12.47%	-2.20%	1.49%	2.82%	5.75%	-1.14%	-	-
Horiz. %	93.38%	106.69%	109.09%	107.49%	104.54%	98.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	254,399	253,242	267,070	237,658	228,801	213,491	217,433	11.04%
YoY %	0.46%	-5.18%	12.38%	3.87%	7.17%	-1.81%	-	-
Horiz. %	117.00%	116.47%	122.83%	109.30%	105.23%	98.19%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	41,032	51,056	45,860	39,609	31,558	31,628	26,882	32.60%
YoY %	-19.63%	11.33%	15.78%	25.51%	-0.22%	17.65%	-	-
Horiz. %	152.64%	189.93%	170.60%	147.34%	117.39%	117.65%	100.00%	-
Div Payout %	95.58%	99.38%	88.87%	77.31%	64.79%	112.93%	87.48%	-
YoY %	-3.82%	11.83%	14.95%	19.32%	-42.63%	29.09%	-	-
Horiz. %	109.26%	113.60%	101.59%	88.37%	74.06%	129.09%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	254,399	253,242	267,070	237,658	228,801	213,491	217,433	11.04%
YoY %	0.46%	-5.18%	12.38%	3.87%	7.17%	-1.81%	-	-
Horiz. %	117.00%	116.47%	122.83%	109.30%	105.23%	98.19%	100.00%	-
NOSH	417,155	410,567	408,814	403,896	402,822	402,348	402,229	2.46%
YoY %	1.60%	0.43%	1.22%	0.27%	0.12%	0.03%	-	-
Horiz. %	103.71%	102.07%	101.64%	100.41%	100.15%	100.03%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	12.80%	13.38%	13.26%	13.30%	13.06%	8.32%	9.02%	-
YoY %	-4.33%	0.90%	-0.30%	1.84%	56.97%	-7.76%	-	-
Horiz. %	141.91%	148.34%	147.01%	147.45%	144.79%	92.24%	100.00%	-
ROE	16.87%	20.29%	19.32%	21.56%	21.29%	13.12%	14.13%	-
YoY %	-16.86%	5.02%	-10.39%	1.27%	62.27%	-7.15%	-	-
Horiz. %	119.39%	143.60%	136.73%	152.58%	150.67%	92.85%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	81.81	94.53	97.43	98.12	95.55	85.50	87.15	-4.13%
YoY %	-13.46%	-2.98%	-0.70%	2.69%	11.75%	-1.89%	-	-
Horiz. %	93.87%	108.47%	111.80%	112.59%	109.64%	98.11%	100.00%	-
EPS	10.40	12.80	12.93	13.00	12.40	7.10	7.87	20.44%
YoY %	-18.75%	-1.01%	-0.54%	4.84%	74.65%	-9.78%	-	-
Horiz. %	132.15%	162.64%	164.29%	165.18%	157.56%	90.22%	100.00%	-
DPS	10.00	12.50	11.33	10.00	8.00	8.00	6.80	29.34%
YoY %	-20.00%	10.33%	13.30%	25.00%	0.00%	17.65%	-	-
Horiz. %	147.06%	183.82%	166.62%	147.06%	117.65%	117.65%	100.00%	-
NAPS	0.62	0.62	0.66	0.60	0.58	0.54	0.55	8.32%
YoY %	0.00%	-6.06%	10.00%	3.45%	7.41%	-1.82%	-	-
Horiz. %	112.73%	112.73%	120.00%	109.09%	105.45%	98.18%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 403,896
RPS	69.08	79.45	81.13	79.98	77.56	69.56	70.90	-1.72%
YoY %	-13.05%	-2.07%	1.44%	3.12%	11.50%	-1.89%	-	-
Horiz. %	97.43%	112.06%	114.43%	112.81%	109.39%	98.11%	100.00%	-
EPS	8.83	10.57	10.62	10.54	10.02	5.76	6.32	25.00%
YoY %	-16.46%	-0.47%	0.76%	5.19%	73.96%	-8.86%	-	-
Horiz. %	139.72%	167.25%	168.04%	166.77%	158.54%	91.14%	100.00%	-
DPS	8.44	10.51	9.44	8.15	6.49	6.51	5.53	32.59%
YoY %	-19.70%	11.33%	15.83%	25.58%	-0.31%	17.72%	-	-
Horiz. %	152.62%	190.05%	170.71%	147.38%	117.36%	117.72%	100.00%	-
NAPS	0.5235	0.5211	0.5496	0.4891	0.4708	0.4393	0.4474	11.05%
YoY %	0.46%	-5.19%	12.37%	3.89%	7.17%	-1.81%	-	-
Horiz. %	117.01%	116.47%	122.84%	109.32%	105.23%	98.19%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	2.25	1.90	2.40	2.11	1.53	1.27	1.38	-
P/RPS	2.75	2.01	2.46	2.15	1.60	1.49	1.58	44.74%
YoY %	36.82%	-18.29%	14.42%	34.37%	7.38%	-5.70%	-	-
Horiz. %	174.05%	127.22%	155.70%	136.08%	101.27%	94.30%	100.00%	-
P/EPS	21.51	15.11	18.82	16.31	12.39	17.93	17.75	13.67%
YoY %	42.36%	-19.71%	15.39%	31.64%	-30.90%	1.01%	-	-
Horiz. %	121.18%	85.13%	106.03%	91.89%	69.80%	101.01%	100.00%	-
EY	4.65	6.62	5.31	6.13	8.07	5.58	5.63	-11.98%
YoY %	-29.76%	24.67%	-13.38%	-24.04%	44.62%	-0.89%	-	-
Horiz. %	82.59%	117.58%	94.32%	108.88%	143.34%	99.11%	100.00%	-
DY	4.44	6.58	4.72	4.74	5.23	6.30	4.93	-6.74%
YoY %	-32.52%	39.41%	-0.42%	-9.37%	-16.98%	27.79%	-	-
Horiz. %	90.06%	133.47%	95.74%	96.15%	106.09%	127.79%	100.00%	-
P/NAPS	3.63	3.06	3.64	3.52	2.64	2.35	2.51	27.91%
YoY %	18.63%	-15.93%	3.41%	33.33%	12.34%	-6.37%	-	-
Horiz. %	144.62%	121.91%	145.02%	140.24%	105.18%	93.63%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/05/20	27/02/20	25/11/19	27/08/19	28/05/19	26/02/19	-
Price	2.20	2.24	2.30	2.34	1.96	1.34	1.42	-
P/RPS	2.69	2.37	2.36	2.38	2.05	1.57	1.63	39.69%
YoY %	13.50%	0.42%	-0.84%	16.10%	30.57%	-3.68%	-	-
Horiz. %	165.03%	145.40%	144.79%	146.01%	125.77%	96.32%	100.00%	-
P/EPS	21.03	17.81	18.04	18.09	15.87	18.92	18.27	9.84%
YoY %	18.08%	-1.27%	-0.28%	13.99%	-16.12%	3.56%	-	-
Horiz. %	115.11%	97.48%	98.74%	99.01%	86.86%	103.56%	100.00%	-
EY	4.76	5.62	5.54	5.53	6.30	5.29	5.47	-8.85%
YoY %	-15.30%	1.44%	0.18%	-12.22%	19.09%	-3.29%	-	-
Horiz. %	87.02%	102.74%	101.28%	101.10%	115.17%	96.71%	100.00%	-
DY	4.55	5.58	4.93	4.27	4.08	5.97	4.79	-3.37%
YoY %	-18.46%	13.18%	15.46%	4.66%	-31.66%	24.63%	-	-
Horiz. %	94.99%	116.49%	102.92%	89.14%	85.18%	124.63%	100.00%	-
P/NAPS	3.55	3.61	3.48	3.90	3.38	2.48	2.58	23.73%
YoY %	-1.66%	3.74%	-10.77%	15.38%	36.29%	-3.88%	-	-
Horiz. %	137.60%	139.92%	134.88%	151.16%	131.01%	96.12%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

310

HLIND

HONG LEONG INDUSTRIES BHD

293

MPI

MALAYSIAN PACIFIC INDUSTRIES

285

JCY

JCY INTERNATIONAL BERHAD

179

PBBANK

PUBLIC BANK BHD

122

INARI

INARI AMERTRON BERHAD

103

GENM

GENTING MALAYSIA BERHAD

YTLPOWR

YTL POWER INTERNATIONAL BHD

GENTING

GENTING BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More