[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos