[PWROOT] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Cumulative Result
Revenue	309,221	244,196	163,592	83,917	386,099	295,696	194,323	36.26%
YoY %	26.63%	49.27%	94.95%	-78.27%	30.57%	52.17%	-	-
Horiz. %	159.13%	125.67%	84.19%	43.18%	198.69%	152.17%	100.00%	-
PBT	34,646	33,477	25,311	13,581	62,783	46,098	29,607	11.03%
YoY %	3.49%	32.26%	86.37%	-78.37%	36.19%	55.70%	-	-
Horiz. %	117.02%	113.07%	85.49%	45.87%	212.05%	155.70%	100.00%	-
Tax	-6,563	-7,098	-6,100	-2,842	-11,116	-6,876	-3,758	44.97%
YoY %	7.54%	-16.36%	-114.64%	74.43%	-61.66%	-82.97%	-	-
Horiz. %	174.64%	188.88%	162.32%	75.63%	295.80%	182.97%	100.00%	-
NP	28,083	26,379	19,211	10,739	51,667	39,222	25,849	5.67%
YoY %	6.46%	37.31%	78.89%	-79.21%	31.73%	51.74%	-	-
Horiz. %	108.64%	102.05%	74.32%	41.55%	199.88%	151.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,102	26,233	19,185	10,732	51,376	38,702	25,618	6.35%
YoY %	7.12%	36.74%	78.76%	-79.11%	32.75%	51.07%	-	-
Horiz. %	109.70%	102.40%	74.89%	41.89%	200.55%	151.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.94%	21.20%	24.10%	20.93%	17.71%	14.92%	12.69%	-
YoY %	-10.66%	-12.03%	15.15%	18.18%	18.70%	17.57%	-	-
Horiz. %	149.25%	167.06%	189.91%	164.93%	139.56%	117.57%	100.00%	-
Total Cost	281,138	217,817	144,381	73,178	334,432	256,474	168,474	40.64%
YoY %	29.07%	50.86%	97.30%	-78.12%	30.40%	52.23%	-	-
Horiz. %	166.87%	129.29%	85.70%	43.44%	198.51%	152.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,221	269,864	268,236	254,399	253,242	267,070	237,658	7.85%
YoY %	-1.35%	0.61%	5.44%	0.46%	-5.18%	12.38%	-	-
Horiz. %	112.02%	113.55%	112.87%	107.04%	106.56%	112.38%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	27,467	25,299	18,860	10,258	51,056	34,395	19,804	24.34%
YoY %	8.57%	34.14%	83.86%	-79.91%	48.44%	73.68%	-	-
Horiz. %	138.69%	127.75%	95.23%	51.80%	257.81%	173.68%	100.00%	-
Div Payout %	97.74%	96.44%	98.31%	95.58%	99.38%	88.87%	77.31%	-
YoY %	1.35%	-1.90%	2.86%	-3.82%	11.83%	14.95%	-	-
Horiz. %	126.43%	124.74%	127.16%	123.63%	128.55%	114.95%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	266,221	269,864	268,236	254,399	253,242	267,070	237,658	7.85%
YoY %	-1.35%	0.61%	5.44%	0.46%	-5.18%	12.38%	-	-
Horiz. %	112.02%	113.55%	112.87%	107.04%	106.56%	112.38%	100.00%	-
NOSH	424,133	424,012	421,827	417,155	410,567	408,814	403,896	3.30%
YoY %	0.03%	0.52%	1.12%	1.60%	0.43%	1.22%	-	-
Horiz. %	105.01%	104.98%	104.44%	103.28%	101.65%	101.22%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	9.08%	10.80%	11.74%	12.80%	13.38%	13.26%	13.30%	-
YoY %	-15.93%	-8.01%	-8.28%	-4.33%	0.90%	-0.30%	-	-
Horiz. %	68.27%	81.20%	88.27%	96.24%	100.60%	99.70%	100.00%	-
ROE	10.56%	9.72%	7.15%	4.22%	20.29%	14.49%	10.78%	-
YoY %	8.64%	35.94%	69.43%	-79.20%	40.03%	34.42%	-	-
Horiz. %	97.96%	90.17%	66.33%	39.15%	188.22%	134.42%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	73.18	57.91	39.03	20.45	94.53	73.07	49.06	30.51%
YoY %	26.37%	48.37%	90.86%	-78.37%	29.37%	48.94%	-	-
Horiz. %	149.16%	118.04%	79.56%	41.68%	192.68%	148.94%	100.00%	-
EPS	6.70	6.30	4.60	2.60	12.80	9.70	6.50	2.03%
YoY %	6.35%	36.96%	76.92%	-79.69%	31.96%	49.23%	-	-
Horiz. %	103.08%	96.92%	70.77%	40.00%	196.92%	149.23%	100.00%	-
DPS	6.50	6.00	4.50	2.50	12.50	8.50	5.00	19.09%
YoY %	8.33%	33.33%	80.00%	-80.00%	47.06%	70.00%	-	-
Horiz. %	130.00%	120.00%	90.00%	50.00%	250.00%	170.00%	100.00%	-
NAPS	0.63	0.64	0.64	0.62	0.62	0.66	0.60	3.30%
YoY %	-1.56%	0.00%	3.23%	0.00%	-6.06%	10.00%	-	-
Horiz. %	105.00%	106.67%	106.67%	103.33%	103.33%	110.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 417,155
RPS	63.63	50.25	33.66	17.27	79.45	60.85	39.99	36.25%
YoY %	26.63%	49.29%	94.90%	-78.26%	30.57%	52.16%	-	-
Horiz. %	159.11%	125.66%	84.17%	43.19%	198.67%	152.16%	100.00%	-
EPS	5.78	5.40	3.95	2.21	10.57	7.96	5.27	6.34%
YoY %	7.04%	36.71%	78.73%	-79.09%	32.79%	51.04%	-	-
Horiz. %	109.68%	102.47%	74.95%	41.94%	200.57%	151.04%	100.00%	-
DPS	5.65	5.21	3.88	2.11	10.51	7.08	4.08	24.21%
YoY %	8.45%	34.28%	83.89%	-79.92%	48.45%	73.53%	-	-
Horiz. %	138.48%	127.70%	95.10%	51.72%	257.60%	173.53%	100.00%	-
NAPS	0.5478	0.5553	0.552	0.5235	0.5211	0.5496	0.4891	7.84%
YoY %	-1.35%	0.60%	5.44%	0.46%	-5.19%	12.37%	-	-
Horiz. %	112.00%	113.54%	112.86%	107.03%	106.54%	112.37%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	1.72	1.97	2.11	2.25	1.90	2.40	2.11	-
P/RPS	2.35	3.40	5.41	11.00	2.01	3.28	4.30	-33.13%
YoY %	-30.88%	-37.15%	-50.82%	447.26%	-38.72%	-23.72%	-	-
Horiz. %	54.65%	79.07%	125.81%	255.81%	46.74%	76.28%	100.00%	-
P/EPS	25.86	31.67	46.10	86.03	15.11	25.09	32.62	-14.33%
YoY %	-18.35%	-31.30%	-46.41%	469.36%	-39.78%	-23.08%	-	-
Horiz. %	79.28%	97.09%	141.32%	263.73%	46.32%	76.92%	100.00%	-
EY	3.87	3.16	2.17	1.16	6.62	3.99	3.07	16.67%
YoY %	22.47%	45.62%	87.07%	-82.48%	65.91%	29.97%	-	-
Horiz. %	126.06%	102.93%	70.68%	37.79%	215.64%	129.97%	100.00%	-
DY	3.78	3.05	2.13	1.11	6.58	3.54	2.37	36.47%
YoY %	23.93%	43.19%	91.89%	-83.13%	85.88%	49.37%	-	-
Horiz. %	159.49%	128.69%	89.87%	46.84%	277.64%	149.37%	100.00%	-
P/NAPS	2.73	3.08	3.30	3.63	3.06	3.64	3.52	-15.57%
YoY %	-11.36%	-6.67%	-9.09%	18.63%	-15.93%	3.41%	-	-
Horiz. %	77.56%	87.50%	93.75%	103.12%	86.93%	103.41%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	25/02/21	26/11/20	26/08/20	28/05/20	27/02/20	25/11/19	-
Price	1.69	1.76	2.20	2.20	2.24	2.30	2.34	-
P/RPS	2.31	3.04	5.64	10.76	2.37	3.15	4.77	-38.30%
YoY %	-24.01%	-46.10%	-47.58%	354.01%	-24.76%	-33.96%	-	-
Horiz. %	48.43%	63.73%	118.24%	225.58%	49.69%	66.04%	100.00%	-
P/EPS	25.41	28.29	48.06	84.11	17.81	24.05	36.18	-20.97%
YoY %	-10.18%	-41.14%	-42.86%	372.26%	-25.95%	-33.53%	-	-
Horiz. %	70.23%	78.19%	132.84%	232.48%	49.23%	66.47%	100.00%	-
EY	3.94	3.53	2.08	1.19	5.62	4.16	2.76	26.75%
YoY %	11.61%	69.71%	74.79%	-78.83%	35.10%	50.72%	-	-
Horiz. %	142.75%	127.90%	75.36%	43.12%	203.62%	150.72%	100.00%	-
DY	3.85	3.41	2.05	1.14	5.58	3.70	2.14	47.86%
YoY %	12.90%	66.34%	79.82%	-79.57%	50.81%	72.90%	-	-
Horiz. %	179.91%	159.35%	95.79%	53.27%	260.75%	172.90%	100.00%	-
P/NAPS	2.68	2.75	3.44	3.55	3.61	3.48	3.90	-22.11%
YoY %	-2.55%	-20.06%	-3.10%	-1.66%	3.74%	-10.77%	-	-
Horiz. %	68.72%	70.51%	88.21%	91.03%	92.56%	89.23%	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 10:00:00

EMA 5

Hourly

BUY

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

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,129,800

INGENIEU

0.06

-0.005

227,588,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,281,200

AHB-WC

0.07

+0.005

100,155,600

JCY

0.73

+0.035

80,998,800

MYEG

1.01

-0.03

62,823,300

SBH

0.32

+0.035

59,457,700

SNS

0.76

+0.04

56,089,300

More active Stocks

CHGP

2.63

+0.34

744,400

PANAMY

20.22

+0.22

11,300

VSTECS

4.21

+0.21

2,638,800

HLFG

17.38

+0.18

210,100

MBMR

5.36

+0.16

831,200

GREATEC

5.14

+0.15

786,800

ECOWLD-C26

0.16

+0.15

22,100

HLBANK

19.30

+0.14

232,900

UTDPLT

24.08

+0.14

145,600

PIE

6.31

+0.13

222,300

More gainer Stocks

NESTLE

121.30

-1.20

67,200

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,100

KLK

20.78

-0.20

1,147,400

KESM

7.00

-0.18

179,200

PMETAL-C1G

0.10

-0.15

2,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

TENAGA

13.90

-0.10

6,108,100

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