[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 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

0.185

-0.01

306,689,600

HSI-HU8

0.075

0.00

266,073,800

INGENIEU

0.06

-0.005

226,792,500

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,139,100

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

76,534,100

SBH

0.32

+0.035

57,805,500

MYEG

1.02

-0.02

57,036,200

SNS

0.75

+0.03

53,873,600

More active Stocks

CHGP

2.63

+0.34

653,500

MPI

38.90

+0.30

113,700

VSTECS

4.21

+0.21

2,220,300

PANAMY

20.20

+0.20

9,200

HLFG

17.38

+0.18

172,200

AJI

15.38

+0.18

122,400

MBMR

5.37

+0.17

585,200

PIE

6.33

+0.15

139,400

ECOWLD-C26

0.16

+0.15

22,100

HLBANK

19.30

+0.14

212,100

More gainer Stocks

NESTLE

121.30

-1.20

64,800

KLK

20.72

-0.26

846,800

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.98

-0.20

144,100

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

356,200

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