[PWROOT] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	327,184	335,668	386,099	394,261	388,646	376,912	338,012	-2.14%
YoY %	-2.53%	-13.06%	-2.07%	1.44%	3.11%	11.51%	-	-
Horiz. %	96.80%	99.31%	114.23%	116.64%	114.98%	111.51%	100.00%	-
PBT	50,622	54,324	62,783	61,464	59,214	53,568	37,078	22.99%
YoY %	-6.81%	-13.47%	2.15%	3.80%	10.54%	44.47%	-	-
Horiz. %	136.53%	146.51%	169.33%	165.77%	159.70%	144.47%	100.00%	-
Tax	-12,200	-11,368	-11,116	-9,168	-7,516	-4,348	-8,947	22.89%
YoY %	-7.32%	-2.27%	-21.25%	-21.98%	-72.86%	51.40%	-	-
Horiz. %	136.36%	127.06%	124.24%	102.47%	84.01%	48.60%	100.00%	-
NP	38,422	42,956	51,667	52,296	51,698	49,220	28,131	23.03%
YoY %	-10.55%	-16.86%	-1.20%	1.16%	5.03%	74.97%	-	-
Horiz. %	136.58%	152.70%	183.67%	185.90%	183.78%	174.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,370	42,928	51,376	51,602	51,236	48,712	28,008	23.27%
YoY %	-10.62%	-16.44%	-0.44%	0.71%	5.18%	73.92%	-	-
Horiz. %	137.00%	153.27%	183.43%	184.24%	182.93%	173.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	20.93%	17.71%	14.92%	12.69%	8.12%	24.13%	-
YoY %	15.15%	18.18%	18.70%	17.57%	56.28%	-66.35%	-	-
Horiz. %	99.88%	86.74%	73.39%	61.83%	52.59%	33.65%	100.00%	-
Total Cost	288,762	292,712	334,432	341,965	336,948	327,692	309,881	-4.58%
YoY %	-1.35%	-12.47%	-2.20%	1.49%	2.82%	5.75%	-	-
Horiz. %	93.18%	94.46%	107.92%	110.35%	108.73%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,236	254,399	253,242	267,070	237,658	228,801	213,491	16.38%
YoY %	5.44%	0.46%	-5.18%	12.38%	3.87%	7.17%	-	-
Horiz. %	125.64%	119.16%	118.62%	125.10%	111.32%	107.17%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	37,720	41,032	51,056	45,860	39,609	31,558	31,628	12.42%
YoY %	-8.07%	-19.63%	11.33%	15.78%	25.51%	-0.22%	-	-
Horiz. %	119.26%	129.73%	161.43%	145.00%	125.23%	99.78%	100.00%	-
Div Payout %	98.31%	95.58%	99.38%	88.87%	77.31%	64.79%	112.93%	-
YoY %	2.86%	-3.82%	11.83%	14.95%	19.32%	-42.63%	-	-
Horiz. %	87.05%	84.64%	88.00%	78.69%	68.46%	57.37%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	268,236	254,399	253,242	267,070	237,658	228,801	213,491	16.38%
YoY %	5.44%	0.46%	-5.18%	12.38%	3.87%	7.17%	-	-
Horiz. %	125.64%	119.16%	118.62%	125.10%	111.32%	107.17%	100.00%	-
NOSH	421,827	417,155	410,567	408,814	403,896	402,822	402,348	3.19%
YoY %	1.12%	1.60%	0.43%	1.22%	0.27%	0.12%	-	-
Horiz. %	104.84%	103.68%	102.04%	101.61%	100.38%	100.12%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	11.74%	12.80%	13.38%	13.26%	13.30%	13.06%	8.32%	-
YoY %	-8.28%	-4.33%	0.90%	-0.30%	1.84%	56.97%	-	-
Horiz. %	141.11%	153.85%	160.82%	159.38%	159.86%	156.97%	100.00%	-
ROE	14.30%	16.87%	20.29%	19.32%	21.56%	21.29%	13.12%	-
YoY %	-15.23%	-16.86%	5.02%	-10.39%	1.27%	62.27%	-	-
Horiz. %	108.99%	128.58%	154.65%	147.26%	164.33%	162.27%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	78.06	81.81	94.53	97.43	98.12	95.55	85.50	-5.87%
YoY %	-4.58%	-13.46%	-2.98%	-0.70%	2.69%	11.75%	-	-
Horiz. %	91.30%	95.68%	110.56%	113.95%	114.76%	111.75%	100.00%	-
EPS	9.20	10.40	12.80	12.93	13.00	12.40	7.10	18.79%
YoY %	-11.54%	-18.75%	-1.01%	-0.54%	4.84%	74.65%	-	-
Horiz. %	129.58%	146.48%	180.28%	182.11%	183.10%	174.65%	100.00%	-
DPS	9.00	10.00	12.50	11.33	10.00	8.00	8.00	8.14%
YoY %	-10.00%	-20.00%	10.33%	13.30%	25.00%	0.00%	-	-
Horiz. %	112.50%	125.00%	156.25%	141.62%	125.00%	100.00%	100.00%	-
NAPS	0.64	0.62	0.62	0.66	0.60	0.58	0.54	11.95%
YoY %	3.23%	0.00%	-6.06%	10.00%	3.45%	7.41%	-	-
Horiz. %	118.52%	114.81%	114.81%	122.22%	111.11%	107.41%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 408,814
RPS	67.33	69.08	79.45	81.13	79.98	77.56	69.56	-2.14%
YoY %	-2.53%	-13.05%	-2.07%	1.44%	3.12%	11.50%	-	-
Horiz. %	96.79%	99.31%	114.22%	116.63%	114.98%	111.50%	100.00%	-
EPS	7.90	8.83	10.57	10.62	10.54	10.02	5.76	23.37%
YoY %	-10.53%	-16.46%	-0.47%	0.76%	5.19%	73.96%	-	-
Horiz. %	137.15%	153.30%	183.51%	184.38%	182.99%	173.96%	100.00%	-
DPS	7.76	8.44	10.51	9.44	8.15	6.49	6.51	12.38%
YoY %	-8.06%	-19.70%	11.33%	15.83%	25.58%	-0.31%	-	-
Horiz. %	119.20%	129.65%	161.44%	145.01%	125.19%	99.69%	100.00%	-
NAPS	0.552	0.5235	0.5211	0.5496	0.4891	0.4708	0.4393	16.39%
YoY %	5.44%	0.46%	-5.19%	12.37%	3.89%	7.17%	-	-
Horiz. %	125.65%	119.17%	118.62%	125.11%	111.34%	107.17%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.11	2.25	1.90	2.40	2.11	1.53	1.27	-
P/RPS	2.70	2.75	2.01	2.46	2.15	1.60	1.49	48.47%
YoY %	-1.82%	36.82%	-18.29%	14.42%	34.37%	7.38%	-	-
Horiz. %	181.21%	184.56%	134.90%	165.10%	144.30%	107.38%	100.00%	-
P/EPS	23.05	21.51	15.11	18.82	16.31	12.39	17.93	18.17%
YoY %	7.16%	42.36%	-19.71%	15.39%	31.64%	-30.90%	-	-
Horiz. %	128.56%	119.97%	84.27%	104.96%	90.96%	69.10%	100.00%	-
EY	4.34	4.65	6.62	5.31	6.13	8.07	5.58	-15.38%
YoY %	-6.67%	-29.76%	24.67%	-13.38%	-24.04%	44.62%	-	-
Horiz. %	77.78%	83.33%	118.64%	95.16%	109.86%	144.62%	100.00%	-
DY	4.27	4.44	6.58	4.72	4.74	5.23	6.30	-22.78%
YoY %	-3.83%	-32.52%	39.41%	-0.42%	-9.37%	-16.98%	-	-
Horiz. %	67.78%	70.48%	104.44%	74.92%	75.24%	83.02%	100.00%	-
P/NAPS	3.30	3.63	3.06	3.64	3.52	2.64	2.35	25.32%
YoY %	-9.09%	18.63%	-15.93%	3.41%	33.33%	12.34%	-	-
Horiz. %	140.43%	154.47%	130.21%	154.89%	149.79%	112.34%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	26/08/20	28/05/20	27/02/20	25/11/19	27/08/19	28/05/19	-
Price	2.20	2.20	2.24	2.30	2.34	1.96	1.34	-
P/RPS	2.82	2.69	2.37	2.36	2.38	2.05	1.57	47.60%
YoY %	4.83%	13.50%	0.42%	-0.84%	16.10%	30.57%	-	-
Horiz. %	179.62%	171.34%	150.96%	150.32%	151.59%	130.57%	100.00%	-
P/EPS	24.03	21.03	17.81	18.04	18.09	15.87	18.92	17.22%
YoY %	14.27%	18.08%	-1.27%	-0.28%	13.99%	-16.12%	-	-
Horiz. %	127.01%	111.15%	94.13%	95.35%	95.61%	83.88%	100.00%	-
EY	4.16	4.76	5.62	5.54	5.53	6.30	5.29	-14.76%
YoY %	-12.61%	-15.30%	1.44%	0.18%	-12.22%	19.09%	-	-
Horiz. %	78.64%	89.98%	106.24%	104.73%	104.54%	119.09%	100.00%	-
DY	4.09	4.55	5.58	4.93	4.27	4.08	5.97	-22.23%
YoY %	-10.11%	-18.46%	13.18%	15.46%	4.66%	-31.66%	-	-
Horiz. %	68.51%	76.21%	93.47%	82.58%	71.52%	68.34%	100.00%	-
P/NAPS	3.44	3.55	3.61	3.48	3.90	3.38	2.48	24.30%
YoY %	-3.10%	-1.66%	3.74%	-10.77%	15.38%	36.29%	-	-
Horiz. %	138.71%	143.15%	145.56%	140.32%	157.26%	136.29%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 09:30:00

EMA 5

10 Mins

BUY

2024-06-26 09:25:00

EMA 5

5 Mins

BUY

2024-06-26 09:20:00

ADX

10 Mins

BUY

2024-06-26 09:20:00

ADX

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

HLIND

HONG LEONG INDUSTRIES BHD

620

NOTION

NOTION VTEC BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

600

DNEX

DAGANG NEXCHANGE BERHAD

558

SNS

SNS NETWORK TECHNOLOGY BERHAD

418

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

370

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

PPB

14.32

-0.10

67,200

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