[PWROOT] QoQ 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
Quarter Result
Revenue	79,676	83,917	90,403	101,373	100,095	94,228	79,603	0.06%
YoY %	-5.05%	-7.17%	-10.82%	1.28%	6.23%	18.37%	-	-
Horiz. %	100.09%	105.42%	113.57%	127.35%	125.74%	118.37%	100.00%	-
PBT	11,730	13,581	16,685	16,491	16,215	13,392	9,152	17.93%
YoY %	-13.63%	-18.60%	1.18%	1.70%	21.08%	46.33%	-	-
Horiz. %	128.17%	148.39%	182.31%	180.19%	177.17%	146.33%	100.00%	-
Tax	-3,258	-2,842	-4,240	-3,118	-2,671	-1,087	-4,336	-17.30%
YoY %	-14.64%	32.97%	-35.98%	-16.74%	-145.72%	74.93%	-	-
Horiz. %	75.14%	65.54%	97.79%	71.91%	61.60%	25.07%	100.00%	-
NP	8,472	10,739	12,445	13,373	13,544	12,305	4,816	45.57%
YoY %	-21.11%	-13.71%	-6.94%	-1.26%	10.07%	155.50%	-	-
Horiz. %	175.91%	222.99%	258.41%	277.68%	281.23%	255.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,453	10,732	12,674	13,084	13,440	12,178	4,961	42.51%
YoY %	-21.24%	-15.32%	-3.13%	-2.65%	10.36%	145.47%	-	-
Horiz. %	170.39%	216.33%	255.47%	263.74%	270.91%	245.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.77%	20.93%	25.41%	18.91%	16.47%	8.12%	47.38%	-
YoY %	32.68%	-17.63%	34.37%	14.81%	102.83%	-82.86%	-	-
Horiz. %	58.61%	44.17%	53.63%	39.91%	34.76%	17.14%	100.00%	-
Total Cost	71,204	73,178	77,958	88,000	86,551	81,923	74,787	-3.21%
YoY %	-2.70%	-6.13%	-11.41%	1.67%	5.65%	9.54%	-	-
Horiz. %	95.21%	97.85%	104.24%	117.67%	115.73%	109.54%	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	8,382	10,258	16,338	14,162	11,882	7,889	11,465	-18.79%
YoY %	-18.29%	-37.21%	15.37%	19.19%	50.61%	-31.19%	-	-
Horiz. %	73.11%	89.47%	142.50%	123.52%	103.64%	68.81%	100.00%	-
Div Payout %	99.16%	95.58%	128.91%	108.25%	88.41%	64.79%	231.11%	-
YoY %	3.75%	-25.86%	19.09%	22.44%	36.46%	-71.97%	-	-
Horiz. %	42.91%	41.36%	55.78%	46.84%	38.25%	28.03%	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	10.63%	12.80%	13.77%	13.19%	13.53%	13.06%	6.05%	-
YoY %	-16.95%	-7.04%	4.40%	-2.51%	3.60%	115.87%	-	-
Horiz. %	175.70%	211.57%	227.60%	218.02%	223.64%	215.87%	100.00%	-
ROE	3.15%	4.22%	5.00%	4.90%	5.66%	5.32%	2.32%	-
YoY %	-25.36%	-15.60%	2.04%	-13.43%	6.39%	129.31%	-	-
Horiz. %	135.78%	181.90%	215.52%	211.21%	243.97%	229.31%	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	19.01	20.45	22.13	25.05	25.27	23.89	20.13	-3.73%
YoY %	-7.04%	-7.59%	-11.66%	-0.87%	5.78%	18.68%	-	-
Horiz. %	94.44%	101.59%	109.94%	124.44%	125.53%	118.68%	100.00%	-
EPS	2.00	2.60	3.10	3.20	3.40	3.10	1.30	33.16%
YoY %	-23.08%	-16.13%	-3.12%	-5.88%	9.68%	138.46%	-	-
Horiz. %	153.85%	200.00%	238.46%	246.15%	261.54%	238.46%	100.00%	-
DPS	2.00	2.50	4.00	3.50	3.00	2.00	2.90	-21.88%
YoY %	-20.00%	-37.50%	14.29%	16.67%	50.00%	-31.03%	-	-
Horiz. %	68.97%	86.21%	137.93%	120.69%	103.45%	68.97%	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	16.40	17.27	18.60	20.86	20.60	19.39	16.38	0.08%
YoY %	-5.04%	-7.15%	-10.83%	1.26%	6.24%	18.38%	-	-
Horiz. %	100.12%	105.43%	113.55%	127.35%	125.76%	118.38%	100.00%	-
EPS	1.74	2.21	2.61	2.69	2.77	2.51	1.02	42.62%
YoY %	-21.27%	-15.33%	-2.97%	-2.89%	10.36%	146.08%	-	-
Horiz. %	170.59%	216.67%	255.88%	263.73%	271.57%	246.08%	100.00%	-
DPS	1.72	2.11	3.36	2.91	2.45	1.62	2.36	-18.96%
YoY %	-18.48%	-37.20%	15.46%	18.78%	51.23%	-31.36%	-	-
Horiz. %	72.88%	89.41%	142.37%	123.31%	103.81%	68.64%	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	11.10	11.00	8.58	9.58	8.35	6.41	6.31	45.57%
YoY %	0.91%	28.21%	-10.44%	14.73%	30.27%	1.58%	-	-
Horiz. %	175.91%	174.33%	135.97%	151.82%	132.33%	101.58%	100.00%	-
P/EPS	104.62	86.03	61.23	74.23	62.19	49.56	101.21	2.22%
YoY %	21.61%	40.50%	-17.51%	19.36%	25.48%	-51.03%	-	-
Horiz. %	103.37%	85.00%	60.50%	73.34%	61.45%	48.97%	100.00%	-
EY	0.96	1.16	1.63	1.35	1.61	2.02	0.99	-2.02%
YoY %	-17.24%	-28.83%	20.74%	-16.15%	-20.30%	104.04%	-	-
Horiz. %	96.97%	117.17%	164.65%	136.36%	162.63%	204.04%	100.00%	-
DY	0.95	1.11	2.11	1.46	1.42	1.31	2.28	-44.12%
YoY %	-14.41%	-47.39%	44.52%	2.82%	8.40%	-42.54%	-	-
Horiz. %	41.67%	48.68%	92.54%	64.04%	62.28%	57.46%	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	11.57	10.76	10.12	9.18	9.26	8.21	6.66	44.36%
YoY %	7.53%	6.32%	10.24%	-0.86%	12.79%	23.27%	-	-
Horiz. %	173.72%	161.56%	151.95%	137.84%	139.04%	123.27%	100.00%	-
P/EPS	109.08	84.11	72.19	71.13	68.96	63.49	106.79	1.42%
YoY %	29.69%	16.51%	1.49%	3.15%	8.62%	-40.55%	-	-
Horiz. %	102.14%	78.76%	67.60%	66.61%	64.58%	59.45%	100.00%	-
EY	0.92	1.19	1.39	1.41	1.45	1.58	0.94	-1.41%
YoY %	-22.69%	-14.39%	-1.42%	-2.76%	-8.23%	68.09%	-	-
Horiz. %	97.87%	126.60%	147.87%	150.00%	154.26%	168.09%	100.00%	-
DY	0.91	1.14	1.79	1.52	1.28	1.02	2.16	-43.71%
YoY %	-20.18%	-36.31%	17.76%	18.75%	25.49%	-52.78%	-	-
Horiz. %	42.13%	52.78%	82.87%	70.37%	59.26%	47.22%	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