[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 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