[PWROOT] QoQ 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
Quarter Result
Revenue	65,025	80,604	79,676	83,917	90,403	101,373	100,095	-24.97%
YoY %	-19.33%	1.16%	-5.05%	-7.17%	-10.82%	1.28%	-	-
Horiz. %	64.96%	80.53%	79.60%	83.84%	90.32%	101.28%	100.00%	-
PBT	1,169	8,166	11,730	13,581	16,685	16,491	16,215	-82.65%
YoY %	-85.68%	-30.38%	-13.63%	-18.60%	1.18%	1.70%	-	-
Horiz. %	7.21%	50.36%	72.34%	83.76%	102.90%	101.70%	100.00%	-
Tax	535	-998	-3,258	-2,842	-4,240	-3,118	-2,671	-
YoY %	153.61%	69.37%	-14.64%	32.97%	-35.98%	-16.74%	-	-
Horiz. %	-20.03%	37.36%	121.98%	106.40%	158.74%	116.74%	100.00%	-
NP	1,704	7,168	8,472	10,739	12,445	13,373	13,544	-74.86%
YoY %	-76.23%	-15.39%	-21.11%	-13.71%	-6.94%	-1.26%	-	-
Horiz. %	12.58%	52.92%	62.55%	79.29%	91.89%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,869	7,048	8,453	10,732	12,674	13,084	13,440	-73.12%
YoY %	-73.48%	-16.62%	-21.24%	-15.32%	-3.13%	-2.65%	-	-
Horiz. %	13.91%	52.44%	62.89%	79.85%	94.30%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-45.77%	12.22%	27.77%	20.93%	25.41%	18.91%	16.47%	-
YoY %	-474.55%	-56.00%	32.68%	-17.63%	34.37%	14.81%	-	-
Horiz. %	-277.90%	74.20%	168.61%	127.08%	154.28%	114.81%	100.00%	-
Total Cost	63,321	73,436	71,204	73,178	77,958	88,000	86,551	-18.79%
YoY %	-13.77%	3.13%	-2.70%	-6.13%	-11.41%	1.67%	-	-
Horiz. %	73.16%	84.85%	82.27%	84.55%	90.07%	101.67%	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	2,112	6,324	8,382	10,258	16,338	14,162	11,882	-68.35%
YoY %	-66.60%	-24.55%	-18.29%	-37.21%	15.37%	19.19%	-	-
Horiz. %	17.77%	53.22%	70.54%	86.33%	137.50%	119.19%	100.00%	-
Div Payout %	113.05%	89.74%	99.16%	95.58%	128.91%	108.25%	88.41%	-
YoY %	25.98%	-9.50%	3.75%	-25.86%	19.09%	22.44%	-	-
Horiz. %	127.87%	101.50%	112.16%	108.11%	145.81%	122.44%	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	2.62%	8.89%	10.63%	12.80%	13.77%	13.19%	13.53%	-
YoY %	-70.53%	-16.37%	-16.95%	-7.04%	4.40%	-2.51%	-	-
Horiz. %	19.36%	65.71%	78.57%	94.60%	101.77%	97.49%	100.00%	-
ROE	0.70%	2.61%	3.15%	4.22%	5.00%	4.90%	5.66%	-
YoY %	-73.18%	-17.14%	-25.36%	-15.60%	2.04%	-13.43%	-	-
Horiz. %	12.37%	46.11%	55.65%	74.56%	88.34%	86.57%	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	15.39	19.12	19.01	20.45	22.13	25.05	25.27	-28.12%
YoY %	-19.51%	0.58%	-7.04%	-7.59%	-11.66%	-0.87%	-	-
Horiz. %	60.90%	75.66%	75.23%	80.93%	87.57%	99.13%	100.00%	-
EPS	0.40	1.70	2.00	2.60	3.10	3.20	3.40	-75.95%
YoY %	-76.47%	-15.00%	-23.08%	-16.13%	-3.12%	-5.88%	-	-
Horiz. %	11.76%	50.00%	58.82%	76.47%	91.18%	94.12%	100.00%	-
DPS	0.50	1.50	2.00	2.50	4.00	3.50	3.00	-69.68%
YoY %	-66.67%	-25.00%	-20.00%	-37.50%	14.29%	16.67%	-	-
Horiz. %	16.67%	50.00%	66.67%	83.33%	133.33%	116.67%	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	13.38	16.59	16.40	17.27	18.60	20.86	20.60	-24.98%
YoY %	-19.35%	1.16%	-5.04%	-7.15%	-10.83%	1.26%	-	-
Horiz. %	64.95%	80.53%	79.61%	83.83%	90.29%	101.26%	100.00%	-
EPS	0.38	1.45	1.74	2.21	2.61	2.69	2.77	-73.36%
YoY %	-73.79%	-16.67%	-21.27%	-15.33%	-2.97%	-2.89%	-	-
Horiz. %	13.72%	52.35%	62.82%	79.78%	94.22%	97.11%	100.00%	-
DPS	0.43	1.30	1.72	2.11	3.36	2.91	2.45	-68.61%
YoY %	-66.92%	-24.42%	-18.48%	-37.20%	15.46%	18.78%	-	-
Horiz. %	17.55%	53.06%	70.20%	86.12%	137.14%	118.78%	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	11.18	10.31	11.10	11.00	8.58	9.58	8.35	21.45%
YoY %	8.44%	-7.12%	0.91%	28.21%	-10.44%	14.73%	-	-
Horiz. %	133.89%	123.47%	132.93%	131.74%	102.75%	114.73%	100.00%	-
P/EPS	388.89	117.86	104.62	86.03	61.23	74.23	62.19	239.04%
YoY %	229.96%	12.66%	21.61%	40.50%	-17.51%	19.36%	-	-
Horiz. %	625.33%	189.52%	168.23%	138.33%	98.46%	119.36%	100.00%	-
EY	0.26	0.85	0.96	1.16	1.63	1.35	1.61	-70.31%
YoY %	-69.41%	-11.46%	-17.24%	-28.83%	20.74%	-16.15%	-	-
Horiz. %	16.15%	52.80%	59.63%	72.05%	101.24%	83.85%	100.00%	-
DY	0.29	0.76	0.95	1.11	2.11	1.46	1.42	-65.28%
YoY %	-61.84%	-20.00%	-14.41%	-47.39%	44.52%	2.82%	-	-
Horiz. %	20.42%	53.52%	66.90%	78.17%	148.59%	102.82%	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	10.98	9.21	11.57	10.76	10.12	9.18	9.26	12.01%
YoY %	19.22%	-20.40%	7.53%	6.32%	10.24%	-0.86%	-	-
Horiz. %	118.57%	99.46%	124.95%	116.20%	109.29%	99.14%	100.00%	-
P/EPS	382.10	105.30	109.08	84.11	72.19	71.13	68.96	212.80%
YoY %	262.87%	-3.47%	29.69%	16.51%	1.49%	3.15%	-	-
Horiz. %	554.09%	152.70%	158.18%	121.97%	104.68%	103.15%	100.00%	-
EY	0.26	0.95	0.92	1.19	1.39	1.41	1.45	-68.16%
YoY %	-72.63%	3.26%	-22.69%	-14.39%	-1.42%	-2.76%	-	-
Horiz. %	17.93%	65.52%	63.45%	82.07%	95.86%	97.24%	100.00%	-
DY	0.30	0.85	0.91	1.14	1.79	1.52	1.28	-61.95%
YoY %	-64.71%	-6.59%	-20.18%	-36.31%	17.76%	18.75%	-	-
Horiz. %	23.44%	66.41%	71.09%	89.06%	139.84%	118.75%	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

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.075

0.00

266,123,800

INGENIEU

0.065

0.00

227,260,000

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,800

AHB-WC

0.07

+0.005

100,135,600

JCY

0.73

+0.035

78,281,000

MYEG

1.02

-0.02

60,340,900

SBH

0.32

+0.035

58,427,800

SNS

0.755

+0.035

54,907,800

More active Stocks

CHGP

2.63

+0.34

681,500

MPI

38.88

+0.28

131,300

PANAMY

20.22

+0.22

9,300

HLFG

17.40

+0.20

192,600

DLADY

36.22

+0.20

14,300

VSTECS

4.18

+0.18

2,502,800

AJI

15.38

+0.18

123,100

UTDPLT

24.10

+0.16

132,000

MBMR

5.35

+0.15

725,200

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

66,000

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

146,200

KLK

20.80

-0.18

964,300

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

383,400

AEONCR

7.46

-0.10

366,300

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