[PWROOT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Cumulative Result
Revenue	244,196	163,592	83,917	386,099	295,696	194,323	94,228	88.12%
YoY %	49.27%	94.95%	-78.27%	30.57%	52.17%	106.23%	-	-
Horiz. %	259.15%	173.61%	89.06%	409.75%	313.81%	206.23%	100.00%	-
PBT	33,477	25,311	13,581	62,783	46,098	29,607	13,392	83.67%
YoY %	32.26%	86.37%	-78.37%	36.19%	55.70%	121.08%	-	-
Horiz. %	249.98%	189.00%	101.41%	468.81%	344.22%	221.08%	100.00%	-
Tax	-7,098	-6,100	-2,842	-11,116	-6,876	-3,758	-1,087	247.37%
YoY %	-16.36%	-114.64%	74.43%	-61.66%	-82.97%	-245.72%	-	-
Horiz. %	652.99%	561.18%	261.45%	1,022.63%	632.57%	345.72%	100.00%	-
NP	26,379	19,211	10,739	51,667	39,222	25,849	12,305	65.87%
YoY %	37.31%	78.89%	-79.21%	31.73%	51.74%	110.07%	-	-
Horiz. %	214.38%	156.12%	87.27%	419.89%	318.75%	210.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,233	19,185	10,732	51,376	38,702	25,618	12,178	66.40%
YoY %	36.74%	78.76%	-79.11%	32.75%	51.07%	110.36%	-	-
Horiz. %	215.41%	157.54%	88.13%	421.88%	317.80%	210.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.20%	24.10%	20.93%	17.71%	14.92%	12.69%	8.12%	-
YoY %	-12.03%	15.15%	18.18%	18.70%	17.57%	56.28%	-	-
Horiz. %	261.08%	296.80%	257.76%	218.10%	183.74%	156.28%	100.00%	-
Total Cost	217,817	144,381	73,178	334,432	256,474	168,474	81,923	91.35%
YoY %	50.86%	97.30%	-78.12%	30.40%	52.23%	105.65%	-	-
Horiz. %	265.88%	176.24%	89.33%	408.23%	313.07%	205.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,864	268,236	254,399	253,242	267,070	237,658	228,801	11.57%
YoY %	0.61%	5.44%	0.46%	-5.18%	12.38%	3.87%	-	-
Horiz. %	117.95%	117.24%	111.19%	110.68%	116.73%	103.87%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	25,299	18,860	10,258	51,056	34,395	19,804	7,889	116.69%
YoY %	34.14%	83.86%	-79.91%	48.44%	73.68%	151.03%	-	-
Horiz. %	320.69%	239.07%	130.03%	647.18%	435.99%	251.03%	100.00%	-
Div Payout %	96.44%	98.31%	95.58%	99.38%	88.87%	77.31%	64.79%	-
YoY %	-1.90%	2.86%	-3.82%	11.83%	14.95%	19.32%	-	-
Horiz. %	148.85%	151.74%	147.52%	153.39%	137.17%	119.32%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	269,864	268,236	254,399	253,242	267,070	237,658	228,801	11.57%
YoY %	0.61%	5.44%	0.46%	-5.18%	12.38%	3.87%	-	-
Horiz. %	117.95%	117.24%	111.19%	110.68%	116.73%	103.87%	100.00%	-
NOSH	424,012	421,827	417,155	410,567	408,814	403,896	402,822	3.46%
YoY %	0.52%	1.12%	1.60%	0.43%	1.22%	0.27%	-	-
Horiz. %	105.26%	104.72%	103.56%	101.92%	101.49%	100.27%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	10.80%	11.74%	12.80%	13.38%	13.26%	13.30%	13.06%	-
YoY %	-8.01%	-8.28%	-4.33%	0.90%	-0.30%	1.84%	-	-
Horiz. %	82.70%	89.89%	98.01%	102.45%	101.53%	101.84%	100.00%	-
ROE	9.72%	7.15%	4.22%	20.29%	14.49%	10.78%	5.32%	-
YoY %	35.94%	69.43%	-79.20%	40.03%	34.42%	102.63%	-	-
Horiz. %	182.71%	134.40%	79.32%	381.39%	272.37%	202.63%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	57.91	39.03	20.45	94.53	73.07	49.06	23.89	79.96%
YoY %	48.37%	90.86%	-78.37%	29.37%	48.94%	105.36%	-	-
Horiz. %	242.40%	163.37%	85.60%	395.69%	305.86%	205.36%	100.00%	-
EPS	6.30	4.60	2.60	12.80	9.70	6.50	3.10	60.09%
YoY %	36.96%	76.92%	-79.69%	31.96%	49.23%	109.68%	-	-
Horiz. %	203.23%	148.39%	83.87%	412.90%	312.90%	209.68%	100.00%	-
DPS	6.00	4.50	2.50	12.50	8.50	5.00	2.00	107.31%
YoY %	33.33%	80.00%	-80.00%	47.06%	70.00%	150.00%	-	-
Horiz. %	300.00%	225.00%	125.00%	625.00%	425.00%	250.00%	100.00%	-
NAPS	0.64	0.64	0.62	0.62	0.66	0.60	0.58	6.75%
YoY %	0.00%	3.23%	0.00%	-6.06%	10.00%	3.45%	-	-
Horiz. %	110.34%	110.34%	106.90%	106.90%	113.79%	103.45%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 410,567
RPS	50.25	33.66	17.27	79.45	60.85	39.99	19.39	88.12%
YoY %	49.29%	94.90%	-78.26%	30.57%	52.16%	106.24%	-	-
Horiz. %	259.15%	173.59%	89.07%	409.75%	313.82%	206.24%	100.00%	-
EPS	5.40	3.95	2.21	10.57	7.96	5.27	2.51	66.26%
YoY %	36.71%	78.73%	-79.09%	32.79%	51.04%	109.96%	-	-
Horiz. %	215.14%	157.37%	88.05%	421.12%	317.13%	209.96%	100.00%	-
DPS	5.21	3.88	2.11	10.51	7.08	4.08	1.62	117.10%
YoY %	34.28%	83.89%	-79.92%	48.45%	73.53%	151.85%	-	-
Horiz. %	321.60%	239.51%	130.25%	648.77%	437.04%	251.85%	100.00%	-
NAPS	0.5553	0.552	0.5235	0.5211	0.5496	0.4891	0.4708	11.57%
YoY %	0.60%	5.44%	0.46%	-5.19%	12.37%	3.89%	-	-
Horiz. %	117.95%	117.25%	111.19%	110.68%	116.74%	103.89%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	1.97	2.11	2.25	1.90	2.40	2.11	1.53	-
P/RPS	3.40	5.41	11.00	2.01	3.28	4.30	6.41	-34.34%
YoY %	-37.15%	-50.82%	447.26%	-38.72%	-23.72%	-32.92%	-	-
Horiz. %	53.04%	84.40%	171.61%	31.36%	51.17%	67.08%	100.00%	-
P/EPS	31.67	46.10	86.03	15.11	25.09	32.62	49.56	-25.70%
YoY %	-31.30%	-46.41%	469.36%	-39.78%	-23.08%	-34.18%	-	-
Horiz. %	63.90%	93.02%	173.59%	30.49%	50.63%	65.82%	100.00%	-
EY	3.16	2.17	1.16	6.62	3.99	3.07	2.02	34.57%
YoY %	45.62%	87.07%	-82.48%	65.91%	29.97%	51.98%	-	-
Horiz. %	156.44%	107.43%	57.43%	327.72%	197.52%	151.98%	100.00%	-
DY	3.05	2.13	1.11	6.58	3.54	2.37	1.31	75.21%
YoY %	43.19%	91.89%	-83.13%	85.88%	49.37%	80.92%	-	-
Horiz. %	232.82%	162.60%	84.73%	502.29%	270.23%	180.92%	100.00%	-
P/NAPS	3.08	3.30	3.63	3.06	3.64	3.52	2.64	10.77%
YoY %	-6.67%	-9.09%	18.63%	-15.93%	3.41%	33.33%	-	-
Horiz. %	116.67%	125.00%	137.50%	115.91%	137.88%	133.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	26/11/20	26/08/20	28/05/20	27/02/20	25/11/19	27/08/19	-
Price	1.76	2.20	2.20	2.24	2.30	2.34	1.96	-
P/RPS	3.04	5.64	10.76	2.37	3.15	4.77	8.21	-48.27%
YoY %	-46.10%	-47.58%	354.01%	-24.76%	-33.96%	-41.90%	-	-
Horiz. %	37.03%	68.70%	131.06%	28.87%	38.37%	58.10%	100.00%	-
P/EPS	28.29	48.06	84.11	17.81	24.05	36.18	63.49	-41.51%
YoY %	-41.14%	-42.86%	372.26%	-25.95%	-33.53%	-43.01%	-	-
Horiz. %	44.56%	75.70%	132.48%	28.05%	37.88%	56.99%	100.00%	-
EY	3.53	2.08	1.19	5.62	4.16	2.76	1.58	70.48%
YoY %	69.71%	74.79%	-78.83%	35.10%	50.72%	74.68%	-	-
Horiz. %	223.42%	131.65%	75.32%	355.70%	263.29%	174.68%	100.00%	-
DY	3.41	2.05	1.14	5.58	3.70	2.14	1.02	122.76%
YoY %	66.34%	79.82%	-79.57%	50.81%	72.90%	109.80%	-	-
Horiz. %	334.31%	200.98%	111.76%	547.06%	362.75%	209.80%	100.00%	-
P/NAPS	2.75	3.44	3.55	3.61	3.48	3.90	3.38	-12.79%
YoY %	-20.06%	-3.10%	-1.66%	3.74%	-10.77%	15.38%	-	-
Horiz. %	81.36%	101.78%	105.03%	106.80%	102.96%	115.38%	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 - 31 May 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 >

PBBANK

PUBLIC BANK BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

310

HLIND

HONG LEONG INDUSTRIES BHD

310

GENTING

GENTING BHD

180

DSONIC

DATASONIC GROUP BERHAD

137

GENM

GENTING MALAYSIA BERHAD

133

PTRANS

PERAK TRANSIT BERHAD

127

MAYBANK

MALAYAN BANKING BHD

120

DUFU

DUFU TECHNOLOGY CORP. BHD

119

YTLPOWR

YTL POWER INTERNATIONAL BHD

112

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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