[PWROOT] QoQ TTM 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
TTM Result
Revenue	309,222	334,600	355,369	375,788	386,099	375,299	355,796	-8.92%
YoY %	-7.58%	-5.84%	-5.43%	-2.67%	2.88%	5.48%	-	-
Horiz. %	86.91%	94.04%	99.88%	105.62%	108.52%	105.48%	100.00%	-
PBT	34,646	50,162	58,487	62,972	62,783	55,250	46,965	-18.34%
YoY %	-30.93%	-14.23%	-7.12%	0.30%	13.63%	17.64%	-	-
Horiz. %	73.77%	106.81%	124.53%	134.08%	133.68%	117.64%	100.00%	-
Tax	-6,563	-11,338	-13,458	-12,871	-11,116	-11,212	-9,262	-20.50%
YoY %	42.12%	15.75%	-4.56%	-15.79%	0.86%	-21.05%	-	-
Horiz. %	70.86%	122.41%	145.30%	138.97%	120.02%	121.05%	100.00%	-
NP	28,083	38,824	45,029	50,101	51,667	44,038	37,703	-17.81%
YoY %	-27.67%	-13.78%	-10.12%	-3.03%	17.32%	16.80%	-	-
Horiz. %	74.48%	102.97%	119.43%	132.88%	137.04%	116.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,102	38,907	44,943	49,930	51,376	43,663	37,556	-17.56%
YoY %	-27.77%	-13.43%	-9.99%	-2.81%	17.66%	16.26%	-	-
Horiz. %	74.83%	103.60%	119.67%	132.95%	136.80%	116.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.94%	22.60%	23.01%	20.44%	17.71%	20.29%	19.72%	-
YoY %	-16.19%	-1.78%	12.57%	15.42%	-12.72%	2.89%	-	-
Horiz. %	96.04%	114.60%	116.68%	103.65%	89.81%	102.89%	100.00%	-
Total Cost	281,139	295,776	310,340	325,687	334,432	331,261	318,093	-7.89%
YoY %	-4.95%	-4.69%	-4.71%	-2.61%	0.96%	4.14%	-	-
Horiz. %	88.38%	92.98%	97.56%	102.39%	105.14%	104.14%	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	27,078	41,303	49,141	52,642	50,273	45,400	37,958	-20.14%
YoY %	-34.44%	-15.95%	-6.65%	4.71%	10.73%	19.61%	-	-
Horiz. %	71.34%	108.81%	129.46%	138.68%	132.44%	119.61%	100.00%	-
Div Payout %	96.36%	106.16%	109.34%	105.43%	97.85%	103.98%	101.07%	-
YoY %	-9.23%	-2.91%	3.71%	7.75%	-5.90%	2.88%	-	-
Horiz. %	95.34%	105.04%	108.18%	104.31%	96.81%	102.88%	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%	11.60%	12.67%	13.33%	13.38%	11.73%	10.60%	-
YoY %	-21.72%	-8.45%	-4.95%	-0.37%	14.07%	10.66%	-	-
Horiz. %	85.66%	109.43%	119.53%	125.75%	126.23%	110.66%	100.00%	-
ROE	10.56%	14.42%	16.76%	19.63%	20.29%	16.35%	15.80%	-
YoY %	-26.77%	-13.96%	-14.62%	-3.25%	24.10%	3.48%	-	-
Horiz. %	66.84%	91.27%	106.08%	124.24%	128.42%	103.48%	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	79.35	84.79	91.58	94.53	92.75	89.83	-12.76%
YoY %	-7.78%	-6.42%	-7.41%	-3.12%	1.92%	3.25%	-	-
Horiz. %	81.46%	88.33%	94.39%	101.95%	105.23%	103.25%	100.00%	-
EPS	6.65	9.23	10.72	12.17	12.58	10.79	9.48	-21.03%
YoY %	-27.95%	-13.90%	-11.91%	-3.26%	16.59%	13.82%	-	-
Horiz. %	70.15%	97.36%	113.08%	128.38%	132.70%	113.82%	100.00%	-
DPS	6.41	9.80	11.72	12.83	12.31	11.22	9.60	-23.58%
YoY %	-34.59%	-16.38%	-8.65%	4.22%	9.71%	16.88%	-	-
Horiz. %	66.77%	102.08%	122.08%	133.65%	128.23%	116.88%	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	68.86	73.13	77.33	79.45	77.23	73.22	-8.92%
YoY %	-7.60%	-5.84%	-5.43%	-2.67%	2.87%	5.48%	-	-
Horiz. %	86.90%	94.05%	99.88%	105.61%	108.51%	105.48%	100.00%	-
EPS	5.78	8.01	9.25	10.27	10.57	8.99	7.73	-17.60%
YoY %	-27.84%	-13.41%	-9.93%	-2.84%	17.58%	16.30%	-	-
Horiz. %	74.77%	103.62%	119.66%	132.86%	136.74%	116.30%	100.00%	-
DPS	5.57	8.50	10.11	10.83	10.35	9.34	7.81	-20.15%
YoY %	-34.47%	-15.92%	-6.65%	4.64%	10.81%	19.59%	-	-
Horiz. %	71.32%	108.83%	129.45%	138.67%	132.52%	119.59%	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	2.48	2.49	2.46	2.01	2.59	2.35	0.00%
YoY %	-5.24%	-0.40%	1.22%	22.39%	-22.39%	10.21%	-	-
Horiz. %	100.00%	105.53%	105.96%	104.68%	85.53%	110.21%	100.00%	-
P/EPS	25.86	21.35	19.68	18.49	15.11	22.24	22.25	10.53%
YoY %	21.12%	8.49%	6.44%	22.37%	-32.06%	-0.04%	-	-
Horiz. %	116.22%	95.96%	88.45%	83.10%	67.91%	99.96%	100.00%	-
EY	3.87	4.68	5.08	5.41	6.62	4.50	4.49	-9.42%
YoY %	-17.31%	-7.87%	-6.10%	-18.28%	47.11%	0.22%	-	-
Horiz. %	86.19%	104.23%	113.14%	120.49%	147.44%	100.22%	100.00%	-
DY	3.73	4.97	5.56	5.70	6.48	4.67	4.55	-12.39%
YoY %	-24.95%	-10.61%	-2.46%	-12.04%	38.76%	2.64%	-	-
Horiz. %	81.98%	109.23%	122.20%	125.27%	142.42%	102.64%	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	2.22	2.59	2.40	2.37	2.48	2.61	-7.81%
YoY %	4.05%	-14.29%	7.92%	1.27%	-4.44%	-4.98%	-	-
Horiz. %	88.51%	85.06%	99.23%	91.95%	90.80%	95.02%	100.00%	-
P/EPS	25.41	19.07	20.52	18.08	17.81	21.32	24.68	1.96%
YoY %	33.25%	-7.07%	13.50%	1.52%	-16.46%	-13.61%	-	-
Horiz. %	102.96%	77.27%	83.14%	73.26%	72.16%	86.39%	100.00%	-
EY	3.94	5.24	4.87	5.53	5.62	4.69	4.05	-1.81%
YoY %	-24.81%	7.60%	-11.93%	-1.60%	19.83%	15.80%	-	-
Horiz. %	97.28%	129.38%	120.25%	136.54%	138.77%	115.80%	100.00%	-
DY	3.79	5.57	5.33	5.83	5.49	4.88	4.10	-5.10%
YoY %	-31.96%	4.50%	-8.58%	6.19%	12.50%	19.02%	-	-
Horiz. %	92.44%	135.85%	130.00%	142.20%	133.90%	119.02%	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