[PWROOT] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	481,742	311,022	327,184	388,646	353,078	457,760	408,782	2.77%
YoY %	54.89%	-4.94%	-15.81%	10.07%	-22.87%	11.98%	-	-
Horiz. %	117.85%	76.09%	80.04%	95.07%	86.37%	111.98%	100.00%	-
PBT	76,550	20,334	50,622	59,214	39,440	28,100	51,402	6.85%
YoY %	276.46%	-59.83%	-14.51%	50.14%	40.36%	-45.33%	-	-
Horiz. %	148.92%	39.56%	98.48%	115.20%	76.73%	54.67%	100.00%	-
Tax	-14,248	-4,962	-12,200	-7,516	-6,886	-1,950	-4,438	21.44%
YoY %	-187.14%	59.33%	-62.32%	-9.15%	-253.13%	56.06%	-	-
Horiz. %	321.05%	111.81%	274.90%	169.36%	155.16%	43.94%	100.00%	-
NP	62,302	15,372	38,422	51,698	32,554	26,150	46,964	4.82%
YoY %	305.30%	-59.99%	-25.68%	58.81%	24.49%	-44.32%	-	-
Horiz. %	132.66%	32.73%	81.81%	110.08%	69.32%	55.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,772	15,212	38,370	51,236	32,140	25,066	43,272	6.10%
YoY %	306.07%	-60.35%	-25.11%	59.42%	28.22%	-42.07%	-	-
Horiz. %	142.75%	35.15%	88.67%	118.40%	74.27%	57.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.61%	24.40%	24.10%	12.69%	17.46%	6.94%	8.63%	-
YoY %	-23.73%	1.24%	89.91%	-27.32%	151.59%	-19.58%	-	-
Horiz. %	215.64%	282.73%	279.26%	147.05%	202.32%	80.42%	100.00%	-
Total Cost	419,440	295,650	288,762	336,948	320,524	431,610	361,818	2.49%
YoY %	41.87%	2.39%	-14.30%	5.12%	-25.74%	19.29%	-	-
Horiz. %	115.93%	81.71%	79.81%	93.13%	88.59%	119.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,383	268,185	268,236	237,658	225,153	236,083	237,395	1.93%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-	-
Horiz. %	112.21%	112.97%	112.99%	100.11%	94.84%	99.45%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	49,946	14,473	37,720	39,609	26,860	42,042	30,050	8.83%
YoY %	245.10%	-61.63%	-4.77%	47.46%	-36.11%	39.91%	-	-
Horiz. %	166.21%	48.16%	125.52%	131.81%	89.38%	139.91%	100.00%	-
Div Payout %	80.86%	95.15%	98.31%	77.31%	83.57%	167.73%	69.44%	-
YoY %	-15.02%	-3.21%	27.16%	-7.49%	-50.18%	141.55%	-	-
Horiz. %	116.45%	137.02%	141.58%	111.33%	120.35%	241.55%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	266,383	268,185	268,236	237,658	225,153	236,083	237,395	1.93%
YoY %	-0.67%	-0.02%	12.87%	5.55%	-4.63%	-0.55%	-	-
Horiz. %	112.21%	112.97%	112.99%	100.11%	94.84%	99.45%	100.00%	-
NOSH	438,753	428,041	421,827	403,896	401,929	330,108	300,500	6.50%
YoY %	2.50%	1.47%	4.44%	0.49%	21.76%	9.85%	-	-
Horiz. %	146.01%	142.44%	140.38%	134.41%	133.75%	109.85%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	12.93%	4.94%	11.74%	13.30%	9.22%	5.71%	11.49%	-
YoY %	161.74%	-57.92%	-11.73%	44.25%	61.47%	-50.30%	-	-
Horiz. %	112.53%	42.99%	102.18%	115.75%	80.24%	49.70%	100.00%	-
ROE	23.19%	5.67%	14.30%	21.56%	14.27%	10.62%	18.23%	-
YoY %	308.99%	-60.35%	-33.67%	51.09%	34.37%	-41.74%	-	-
Horiz. %	127.21%	31.10%	78.44%	118.27%	78.28%	58.26%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	115.74	73.06	78.06	98.12	89.39	141.55	136.03	-2.65%
YoY %	58.42%	-6.41%	-20.44%	9.77%	-36.85%	4.06%	-	-
Horiz. %	85.08%	53.71%	57.38%	72.13%	65.71%	104.06%	100.00%	-
EPS	14.80	3.60	9.20	13.00	8.20	7.80	14.40	0.45%
YoY %	311.11%	-60.87%	-29.23%	58.54%	5.13%	-45.83%	-	-
Horiz. %	102.78%	25.00%	63.89%	90.28%	56.94%	54.17%	100.00%	-
DPS	12.00	3.40	9.00	10.00	6.80	13.00	10.00	3.08%
YoY %	252.94%	-62.22%	-10.00%	47.06%	-47.69%	30.00%	-	-
Horiz. %	120.00%	34.00%	90.00%	100.00%	68.00%	130.00%	100.00%	-
NAPS	0.64	0.63	0.64	0.60	0.57	0.73	0.79	-3.44%
YoY %	1.59%	-1.56%	6.67%	5.26%	-21.92%	-7.59%	-	-
Horiz. %	81.01%	79.75%	81.01%	75.95%	72.15%	92.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 403,896
RPS	99.14	64.00	67.33	79.98	72.66	94.20	84.12	2.77%
YoY %	54.91%	-4.95%	-15.82%	10.07%	-22.87%	11.98%	-	-
Horiz. %	117.86%	76.08%	80.04%	95.08%	86.38%	111.98%	100.00%	-
EPS	12.71	3.13	7.90	10.54	6.61	5.16	8.90	6.11%
YoY %	306.07%	-60.38%	-25.05%	59.46%	28.10%	-42.02%	-	-
Horiz. %	142.81%	35.17%	88.76%	118.43%	74.27%	57.98%	100.00%	-
DPS	10.28	2.98	7.76	8.15	5.53	8.65	6.18	8.84%
YoY %	244.97%	-61.60%	-4.79%	47.38%	-36.07%	39.97%	-	-
Horiz. %	166.34%	48.22%	125.57%	131.88%	89.48%	139.97%	100.00%	-
NAPS	0.5482	0.5519	0.552	0.4891	0.4633	0.4858	0.4885	1.93%
YoY %	-0.67%	-0.02%	12.86%	5.57%	-4.63%	-0.55%	-	-
Horiz. %	112.22%	112.98%	113.00%	100.12%	94.84%	99.45%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	1.89	1.34	2.11	2.11	1.56	2.08	2.06	-
P/RPS	1.63	1.83	2.70	2.15	1.75	1.47	1.51	1.28%
YoY %	-10.93%	-32.22%	25.58%	22.86%	19.05%	-2.65%	-	-
Horiz. %	107.95%	121.19%	178.81%	142.38%	115.89%	97.35%	100.00%	-
P/EPS	12.73	37.50	23.05	16.31	19.17	26.84	14.31	-1.93%
YoY %	-66.05%	62.69%	41.32%	-14.92%	-28.58%	87.56%	-	-
Horiz. %	88.96%	262.05%	161.08%	113.98%	133.96%	187.56%	100.00%	-
EY	7.85	2.67	4.34	6.13	5.22	3.73	6.99	1.95%
YoY %	194.01%	-38.48%	-29.20%	17.43%	39.95%	-46.64%	-	-
Horiz. %	112.30%	38.20%	62.09%	87.70%	74.68%	53.36%	100.00%	-
DY	6.35	2.54	4.27	4.74	4.36	6.25	4.85	4.59%
YoY %	150.00%	-40.52%	-9.92%	8.72%	-30.24%	28.87%	-	-
Horiz. %	130.93%	52.37%	88.04%	97.73%	89.90%	128.87%	100.00%	-
P/NAPS	2.95	2.13	3.30	3.52	2.74	2.85	2.61	2.06%
YoY %	38.50%	-35.45%	-6.25%	28.47%	-3.86%	9.20%	-	-
Horiz. %	113.03%	81.61%	126.44%	134.87%	104.98%	109.20%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/22	23/11/21	26/11/20	25/11/19	27/11/18	28/11/17	29/11/16	-
Price	2.27	1.38	2.20	2.34	1.37	2.01	2.10	-
P/RPS	1.96	1.89	2.82	2.38	1.53	1.42	1.54	4.09%
YoY %	3.70%	-32.98%	18.49%	55.56%	7.75%	-7.79%	-	-
Horiz. %	127.27%	122.73%	183.12%	154.55%	99.35%	92.21%	100.00%	-
P/EPS	15.30	38.62	24.03	18.09	16.84	25.93	14.58	0.80%
YoY %	-60.38%	60.72%	32.84%	7.42%	-35.06%	77.85%	-	-
Horiz. %	104.94%	264.88%	164.81%	124.07%	115.50%	177.85%	100.00%	-
EY	6.54	2.59	4.16	5.53	5.94	3.86	6.86	-0.79%
YoY %	152.51%	-37.74%	-24.77%	-6.90%	53.89%	-43.73%	-	-
Horiz. %	95.34%	37.76%	60.64%	80.61%	86.59%	56.27%	100.00%	-
DY	5.29	2.46	4.09	4.27	4.96	6.47	4.76	1.77%
YoY %	115.04%	-39.85%	-4.22%	-13.91%	-23.34%	35.92%	-	-
Horiz. %	111.13%	51.68%	85.92%	89.71%	104.20%	135.92%	100.00%	-
P/NAPS	3.55	2.19	3.44	3.90	2.40	2.75	2.66	4.92%
YoY %	62.10%	-36.34%	-11.79%	62.50%	-12.73%	3.38%	-	-
Horiz. %	133.46%	82.33%	129.32%	146.62%	90.23%	103.38%	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

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

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

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

HSI-HU8

0.075

0.00

128,593,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

SBH

0.32

+0.035

43,211,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,280,300

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